{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Intro","Powerlink information","Input","Adjustment for previous period","Actual RAB roll forward","Total actual RAB roll forward","Tax value roll forward","Asset lives roll forward","Output summary"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":228,"comments":4,"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":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,null,null,null,null,null,"Electricity Transmission Network Service Provider"]
[null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,null,"Version: 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,"Date: February 2011"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Electricity Transmission Module"]
[]
[]
[]
[]
[]
[null,null,"This Roll Forward Model (RFM) is used by the Australian Energy Regulator to determine the opening "]
[null,null,"regulatory asset base for a transmission network service provider."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Amendment record:"]
[]
[null,null,"Date",null,null,"Details of amendments"]
[null,null,"February 2011",null,null,"Asset lives roll forward tab - Updated formula in cells F51:60 to correctly refer to A4stdlife."]

{"sheet":"Powerlink information","index":1,"n_rows":34,"n_cols":4,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Powerlink Revenue Reset"]
["Revised Revenue Proposal"]
[]
[]
[]
[]
[null,"This label will appear at the top of each worksheet. Please update as required."]
[null,"Powerlink - RFM - data at 16 January 2012"]
[]
[]
[null,"POWERLINK modifications to the AER version 2.0 Feb 2011"]
[]
[null,null,"Page setup has been modified on each sheet to allow for printing."]
[null,null,null,"Footers with filenames, sheet references and page numbers."]
[null,null,null,"Grouping TABs have been aplied so that future years beyond the next regulatory period can be hidden."]
[null,null,null,"Page orientation and grid rulers have been removed."]
[]
[null,null,"The spreadsheet has been saved in MS Excel V7.0 formats"]
[]
[null,null,"'Intro' sheet has been modified to change the version date to 2011."]
[]
[null,null,"Headings on each sheet have been modified to access a version label input on the sheet 'information'."]
[]
[null,null,"Italic formatting has been removed."]
[null,null,"Merged Cells have been removed to allow the use of cut and paste techniques when manipulating data."]
[]
[]
[null,null,"Selected rows have been hidden to allow easier printing."]
[]
[null,null,"Powerlink has not used some of the functionality in the model. Comments have been placed on the relevant sheets."]
[]
[null,null,"On the advice of the AER, capitalisations by asset class have been recorded in the 2006/07 capital expenditure section of the 'Input' sheet."]
[null,null,"The same details for 2006/07 have also been recorded in the capitalisations section of the 'Input' sheet."]
[null,null,"In the year 2006/07, the regulatory models were recording capital expenditure on an 'as commissioned' basis."]

{"sheet":"Input","index":2,"n_rows":252,"n_cols":23,"rows_kept":252,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,null,null,null,null,{"$f":"\"Input Variables - RFM \"&Intro!L4","v":"Input Variables - RFM Version: 2.0"},"Input cells are in blue"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1) &\" and Opening Tax Asset Base for \"&V7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2006-07 and Opening Tax Asset Base for 2007-08 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Average Remaining Life (Year)","Standard Life (Year)","Forecast Net Capex","Forecast Regulatory Depreciation","Prudent Additional Capex Allowance","Foregone Return on Additional Capex","Forecast Assets Under Construction","Actual Assets Under Construction","Opening Tax Asset Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Financial Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,null,"Asset Class 1","Transmission Lines - Overhead",null,null,1567.1203368686852,30.625,50,51.040017220308386,40.200199613515373,-33.377474754229162,null,265.12,{"$f":"296.458870436256*((1+$G$245)^0.5)","v":300.04773929430354},1307.8800000000001,30.625,47.5,"2007-08",5]
[null,null,null,null,null,"Asset Class 2","Transmission Lines - Underground",null,null,29.990735563184863,21.431000000000001,45,0,0.75821970322321119,-2.0485808409823489,null,0.39,{"$f":"0*((1+$G$245)^0.5)","v":0},10.8,21.431000000000001,45]
[null,null,null,null,null,"Asset Class 3","Transmission Lines - Refit",null,null,0,0,15,0,0,0,null,null,{"$f":"0*((1+$G$245)^0.5)","v":0},0,0,15]
[null,null,null,null,null,"Asset Class 4","Substations Primary Plant",null,null,865.89566952155053,26.268999999999998,40,109.30477072424576,19.705703841041647,-53.176023296040327,null,137.97,{"$f":"136.108972802259*((1+$G$245)^0.5)","v":137.75667945739141},716.71,26.268999999999998,40]
[null,null,null,null,null,"Asset Class 5","Substations Secondary Systems",null,null,131.59550452474167,9.3230000000000004,15,64.766461689803393,3.6684438148776426,55.936146718245624,null,61.800000000000004,{"$f":"61.1023922616193*((1+$G$245)^0.5)","v":61.842084996794448},147.59,9.3230000000000004,12.5]
[null,null,null,null,null,"Asset Class 6","Communications Other Assets",null,null,55.591907112800889,8.5950000000000006,15,10.734444129125928,0.91741277857691805,-15.099069472746853,null,9.65,{"$f":"12.4815078532162*((1+$G$245)^0.5)","v":12.632606367387712},26.9,8.5950000000000006,12.5]
[null,null,null,null,null,"Asset Class 7","Comms - Civil Works",null,null,21.38263997621365,23.72,40,0,0.22143547499207192,-9.4884213012307423,null,0,{"$f":"0*((1+$G$245)^0.5)","v":0},8.7799999999999994,23.72,40]
[null,null,null,null,null,"Asset Class 8","Network Switching Centres",null,null,21.925510841995546,5.4429999999999996,12,5.4140416067597865,0.32382844623013157,-1.8789062572341408,null,0.76,{"$f":"5.34868258101625*((1+$G$245)^0.5)","v":5.4134326096402647},7.11,5.4429999999999996,12]
[null,null,null,null,null,"Asset Class 9","Land",null,null,38.006862304671365,"n/a","n/a",17.729713538397654,-4.4165350842494719E-2,23.675022706969962,null,1.54,{"$f":"1.91909397011838*((1+$G$245)^0.5)","v":1.9423261188980385},57.6,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 10","Easements",null,null,193.93438747555939,"n/a","n/a",9.5302200493488503,-0.22323854210414812,15.722146820824525,null,31.89,{"$f":"25.939607948798*((1+$G$245)^0.5)","v":26.253627397837963},184.09,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 11",null,null,null,0,"n/a","n/a",0,-5.1482895849372487E-4,0,null,0,{"$f":"0*((1+$G$245)^0.5)","v":0},0,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 12","Commercial Buildings",null,null,17.138879521824968,34.148000000000003,40,3.8484244911781755,0.9535786471526615,24.292321975169301,null,0,{"$f":"0.336006113428528*((1+$G$245)^0.5)","v":0.34007373290917536},43.71,34.148000000000003,40]
[null,null,null,null,null,"Asset Class 13","Computer Equipment",null,null,31.289477999561342,2.2850000000000001,5,10.846318632360937,0.28370498381954656,3.3856850156679283,null,3.77,{"$f":"8.01656927542761*((1+$G$245)^0.5)","v":8.1136161803781199},7.67,2.2850000000000001,2.5]
[null,null,null,null,null,"Asset Class 14","Office Furniture & Miscellaneous",null,null,3.5240111344258807E-2,4.7789999999999999,7,0.2169889656180701,1.9339397492687913E-2,2.4827543616841705,null,0,{"$f":"0*((1+$G$245)^0.5)","v":0},0,4.7789999999999999,15]
[null,null,null,null,null,"Asset Class 15","Office Machines",null,null,0.34299699237736608,2.2629999999999999,7,0,3.7078887609205751E-3,0.12415097058130477,null,0,{"$f":"0.122852543428528*((1+$G$245)^0.5)","v":0.12433977053221952},0,2.2629999999999999,10]
[null,null,null,null,null,"Asset Class 16","Vehicles",null,null,22.832034818735202,4.1310000000000002,7,4.2709270444248997,0.16402164008605372,-6.3187864100726507,null,0,{"$f":"0.134795663428528*((1+$G$245)^0.5)","v":0.13642747143604894},9.73,4.1310000000000002,7]
[null,null,null,null,null,"Asset Class 17","Moveable Plant",null,null,8.4291746410898956,4.202,7,2.3305449480325415,0.15016069954691269,0.8239874318490984,null,0,{"$f":"0.615442190571166*((1+$G$245)^0.5)","v":0.62289260454737494},3.5,4.202,5]
[null,null,null,null,null,"Asset Class 18","Insurance Spares",null,null,2.0178471489672134,"n/a","n/a",0,-2.360329517363347E-3,4.4253230391916025,null,null,null,6.218,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 19",null,null,null,0,"n/a","n/a",0,0,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 20","Equity raising costs",null,null,0,"n/a",43,null,0,null,null,null,null,null,"n/a",43]
[null,null,null,null,null,"Asset Class 21",null,null,null,0,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 22",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 23",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 24",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 25",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 26",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 27",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 28",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 29",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Asset Class 30",null,null,null,null,"n/a","n/a",null,null,null,null,null,null,null,"n/a","n/a"]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J36)","v":3007.5292054233037},null,null,{"$f":"SUM(M7:M36)","v":290.03287303960428},67.099477877893307,9.48027670764729,0,512.89,555.22584600205619,{"$f":"SUM(S7:S36)","v":2538.2880000000005}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Recon RAB with fcst AUC =",{"$f":"RAB+M37-N37+O37+Q37","v":3752.832877292662}]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"CONCATENATE(LEFT(H40, 4)-1 &\"-\" &IF(H40>\"2009-10\",,\"0\") &RIGHT(H40,2)-1)","v":"2006-07"},{"$f":"V7","v":"2007-08"},{"$f":"CONCATENATE(LEFT(H40, 4)+1 &\"-\" &IF(H40>\"2007-08\",,\"0\") &RIGHT(H40,2)+1)","v":"2008-09"},{"$f":"CONCATENATE(LEFT(I40, 4)+1 &\"-\" &IF(I40>\"2007-08\",,\"0\") &RIGHT(I40,2)+1)","v":"2009-10"},"2010-11","2011-12","2012-13","2013-14","2014-15","2015-16",{"$f":"CONCATENATE(LEFT(P40, 4)+1 &\"-\" &IF(P40>\"2007-08\",,\"0\") &RIGHT(P40,2)+1)","v":"2016-17"}]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},70.232409999999987,310.31503000000004,304.625,{"$f":"235.996+(4.861)","v":240.857},{"$f":"163.817689063774+(0.7356818)","v":164.55337086377403},{"$f":"237.513963485371+(24.894086912913)","v":262.40805039828393},null,null,null,null,null,"Includes transmission line refit asset class."]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},0,0,0,0,8.6700419999999982E-5,5.914283058E-2]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},0,0,0,{"$f":"(4.861)-(4.861)","v":0},{"$f":"(0.7356818)-(0.7356818)","v":0},{"$f":"(24.894086912913)-(24.894086912913)","v":0},null,null,null,null,null,"AER Draft Decision does not recognise new asset class in RFM"]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},69.987920000000003,204.18799999999999,177.40700000000001,85.122,130.78427808110987,225.87128477259026]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},63.801259999999999,83.617000000000004,74.754000000000005,55.97600000000002,58.995100109698193,98.452741980502225,null,null,null,null,null,null,"NOTE 06/07 values are capitalisation values. As advised by AER."]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},2.2746,13.872,16.978000000000002,13.922999999999995,11.654165335417558,40.472450365610264]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},9.1799999999999993E-2,0,0,8.9999999999999993E-3,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},0,0.874,4.6980000000000004,3.2359999999999998,5.5434809899999999,12.0465053744402]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},9.2374699999999983,8.157,6.8559999999999999,4.9390000000000001,5.9920602544000001,4.8243571656000013]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},14.60562,15.494999999999999,16.114999999999998,12.237,10.967457168100001,18.876207659049843]
[null,null,null,null,null,{"$f":"Asset11","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},3.3095933999999998,4.266,3.8540000000000001,10.616,14.78,4.1693718300000002]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},5.1271120000000003,9.86,13.121,11.551,12.4,14.78765785]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},3.2607999999999998E-2,0.13100000000000001,7.0000000000000001E-3,0,0,6.1499999999999992E-3]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},5.7484E-2,0,2.5000000000000001E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},6.3424515000000001,1.954,1.7969999999999999,4.2845690000000003,4.5250000000000004,5.6562962650000008,null,null,null,null,null,"CAPEX",{"$f":"SUM(H41:L58)","v":2832.1888143310753}]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},1.53382,1.429,1.363,1.4019999999999999,2.14,1.7739993365]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},-0.83099999999999996,0,-0.72,-0.21,1.4690000000000001,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,8.7390840880838425,null,null,0,0,null,null,null,null,null,"CAPEX","Recon Total incl ERC"]
[null,null,null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H41:L59,H60:L60)","v":2840.9278984191592}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G41:G70)","v":245.80314890000002},662.89711408808375,620.88,443.94256899999999,423.80399950291951,689.40421582815679,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G71:Q71)","v":3086.7310473191601}]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},0,0,0.15305114,0,0,1.8822297906749996]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},0,0,0.8640851651818644,0,0.43009658000000001,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},0,0,1.3890122487069601,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},0,0,6.8872696111175663E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},0.25053575,0.61497688000000006,1.15856936,0.69579883999999992,0.34100266999999995,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},0,0,0.10841016000000001,0,9.0000000000000011E-3,2.1613021782749997]
[null,null,null,null,null,{"$f":"Asset11","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},0,0,0,0,0.16148567999999999,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},0,0,6.4926370000000011E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},1.2831344999999998,1.1862595200000001,0.53345656000000008,0.99267474,1.55386902,1.4093749999999998]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,null,null,null,null,"Disposals - Capex and Capn in same year."]
[null,null,null,null,null,"Total",{"$f":"SUM(G75:G104)","v":1.5336702499999999},1.8012364000000001,4.3403837000000003,1.6884735799999999,2.4954539499999999,5.4529069689499989,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G105:Q105)","v":17.312124848949999}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2006-07)"}]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},{"$f":"(G41-G75)/G$246","v":70.232409999999987},302.93607363110544,285.13741696568439,220.13344344163659,146.17071468616712,223.96385298685385,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},{"$f":"(G42-G76)/G$246","v":0},0,0,0,7.7014905792979987E-5,5.0842777051245819E-2,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},{"$f":"(G43-G77)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},{"$f":"(G44-G78)/G$246","v":69.987920000000003},199.33262982005141,165.33211321460468,77.798025270758131,115.79199971613741,194.17270464316795,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},{"$f":"(G45-G79)/G$246","v":63.801259999999999},81.628678020565559,68.706175335520442,51.159773766546351,52.404614385902981,84.635969592757775,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},{"$f":"(G46-G80)/G$246","v":2.2746},13.542138817480719,15.83536644550378,12.725052346570394,10.352250259029846,34.792581796925134,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},{"$f":"(G47-G81)/G$246","v":9.1799999999999993E-2},0,0,8.2256317689530685E-3,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},{"$f":"(G48-G82)/G$246","v":0},0.85321722365038555,4.3996683107274981,2.9575716004813479,4.9242052830888889,10.355909262253265,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},{"$f":"(G49-G83)/G$246","v":8.9869342499999991},7.3626819532647811,5.3356332565721347,3.8781122515282793,5.0197642352052174,4.147311066797795,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},{"$f":"(G50-G84)/G$246","v":14.60562},15.12654562982005,14.990141779876698,11.184117328519857,9.7342613384990297,14.369150148168004,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":0},{"$f":"(G51-G85)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},{"$f":"(G52-G86)/G$246","v":3.3095933999999998},4.1645591259640105,3.6092638717632561,9.7025896510228637,12.985444628620359,3.584245804902678,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},{"$f":"(G53-G87)/G$246","v":5.1271120000000003},9.6255398457583539,12.226988806393344,10.557141395908545,11.014765924236031,12.712370777733836,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},{"$f":"(G54-G88)/G$246","v":3.2607999999999998E-2},0.12788496143958869,6.5554870530209631E-3,0,0,5.2869143360023763E-3,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},{"$f":"(G55-G89)/G$246","v":5.7484E-2},0,2.3412453760789154E-2,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},{"$f":"(G56-G90)/G$246","v":5.0593170000000001},0.74948444030848316,1.1833060945499385,3.0086566672322506,2.6392187318504847,3.6509120194799767,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},{"$f":"(G57-G91)/G$246","v":1.53382},1.3950199228791773,1.2764469790382247,1.2813706377858003,1.9009354095052506,1.5250378088130985,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},{"$f":"(G58-G92)/G$246","v":-0.83099999999999996},0,-0.67427866831072758,-0.19193140794223829,1.3048944469921557,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},{"$f":"(G59-G93)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"},{"$f":"(G60-G94)/G$246","v":0},8.5312781039841621,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":0},{"$f":"(G61-G95)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":0},{"$f":"(G62-G96)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":0},{"$f":"(G63-G97)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":0},{"$f":"(G64-G98)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":0},{"$f":"(G65-G99)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":0},{"$f":"(G66-G100)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":0},{"$f":"(G67-G101)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":0},{"$f":"(G68-G102)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":0},{"$f":"(G69-G103)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":0},{"$f":"(G70-G104)/G$246","v":0},{"$f":"(H70-H104)/H$246","v":0},0,0,0,0,0,0,0,{"$f":"(P70-P104)/P$246","v":0},{"$f":"(Q70-Q104)/Q$246","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G109:G138)","v":244.26947865},{"$f":"SUM(H109:H138)","v":645.37573149627212},577.38821033273746,404.20214858181708,374.24314606014053,587.9661755992405,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G139:Q139)","v":2833.4448907202077}]
[null,null,null,null,null,"Actual Capital Expenditure – As Commissioned ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},70.232409999999987,432.86500000000001,306.61899999999997,{"$f":"90.137+(0)","v":90.137},{"$f":"257.039+(0)","v":257.03899999999999},{"$f":"206.285075+(9.554)","v":215.83907500000001},null,null,null,null,null,"Includes transmission line refit asset class."]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},0,0,5.7569999999999997,13.840999999999999,4.2480999999999998E-2,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},0,0,0,{"$f":"(0)-(0)","v":0},{"$f":"(0)-(0)","v":0},{"$f":"(9.554)-(9.554)","v":0},null,null,null,null,null,"AER Draft Decision does not recognise new asset class in RFM."]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},69.987920000000003,135.44200000000001,224.607,193.666,85.936000000000007,130.54720801149932]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},63.801259999999999,45.558999999999997,57.812000000000005,67.134,34.185437,66.285997994761786,null,null,null,null,null,null,"NOTE 06/07 values are not referenced in formulas."]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},2.2746,2.3319999999999999,4.5220000000000002,24.382999999999999,6.9807259999999998,19.143759003837438]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},9.1799999999999993E-2,0.22600000000000001,0.441,3.4820000000000002,0.31081500000000001,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},0,0,0,2.617,10.662533,3.14]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},9.2374699999999983,6.9470000000000001,3.427,18.431999999999999,6.9360720000000002,11.669579999999998]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},14.60562,2.7,19.344000000000001,14.143000000000001,8.0390560000000004,35.539380000000001]
[null,null,null,null,null,{"$f":"Asset11","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},3.3095933999999998,9.1999999999999998E-2,6.335,3.8780000000000001,12.22603,4.7323488300000003]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},5.1271120000000003,5.9889999999999999,12.699,16.678000000000001,12.70391854,16.613369205000001]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},3.2607999999999998E-2,0.14799999999999999,6.0999999999999999E-2,0,0,6.1499999999999992E-3]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},5.7484E-2,6.2E-2,1.3,0.94599999999999995,0.22556899999999999,1.6749470000000002E-2]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},6.3424515000000001,2.0819999999999999,1.518,4.1120000000000001,4.3873660000000001,6.3451782650000004]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},1.53382,3.7069999999999999,2.3050000000000002,1.131,3.2637079999999998,2.9136619665000003,null,null,null,null,null,null,"07/08 to 11/12"]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},-0.83099999999999996,0,-0.72,-0.21,1.4690000000000001,0,null,null,null,null,null,"CAPN",{"$f":"SUM(H143:L161)","v":2695.7481692865981}]
[null,null,null,null,null,{"$f":"Asset19","v":0},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,8.7390840880838425,null,null,null,null,null,null,null,null,null,null,"Recon Total excl ERC"]
[null,null,null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(H143:L161,H162:L162)","v":2704.487253374682}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G143:G172)","v":245.80314890000002},{"$f":"SUM(H143:H172)","v":646.89008408808388},646.02700000000004,454.37000000000006,444.40771153999998,512.79245774659853,{"$f":"SUM(M143:M172)","v":0},{"$f":"SUM(N143:N172)","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G173:Q173)","v":2950.2904022746825}]
[null,null,null,null,null,"Actual Asset Disposal – As De-commissioned ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},0,0,0.15305114,0,0,1.8822297906749996]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},0,0,0.8640851651818644,0,0.43009658000000001,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},0,0,1.3890122487069601,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},0,0,6.8872696111175663E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},0.25053575,0.61497688000000006,1.15856936,0.69579883999999992,0.34100266999999995,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},0,0,0.10841016000000001,0,9.0000000000000011E-3,2.1613021782749997]
[null,null,null,null,null,{"$f":"Asset11","v":0},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},0,0,0,0,0.16148567999999999,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},0,0,6.4926370000000011E-2,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},1.2831344999999998,1.1862595200000001,0.53345656000000008,0.99267474,1.55386902,1.4093749999999998]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},null,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,null,null,null,null,"Disposals - Capex and Capn in same year."]
[null,null,null,null,null,"Total",{"$f":"SUM(G177:G206)","v":1.5336702499999999},{"$f":"SUM(H177:H206)","v":1.8012364000000001},4.3403837000000003,1.6884735799999999,2.4954539499999999,5.4529069689499989,{"$f":"SUM(M177:M206)","v":0},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G207:Q207)","v":17.312124848949999}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Commissioned ($m Real \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1)&\")\"","v":"Actual Net Capital Expenditure – As Commissioned ($m Real 2006-07)"}]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},{"$f":"(G143-G177)/G$246","v":70.232409999999987},422.57193766066837,287.00479427764492,82.381530084235862,228.32454987094397,183.93032719073526,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},{"$f":"(G144-G178)/G$246","v":0},0,5.3914198520345256,12.65010770156438,3.7735344453828291E-2,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},{"$f":"(G145-G179)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},{"$f":"(G146-G180)/G$246","v":69.987920000000003},132.2213354755784,209.53482591497459,177.00280024067391,75.953831557389776,112.22632610749271,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},{"$f":"(G147-G181)/G$246","v":63.801259999999999},44.475656169665804,52.840023670908842,61.357729241877259,30.366498917154647,56.983478548736734,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},{"$f":"(G148-G182)/G$246","v":2.2746},2.2765475578406167,4.170345483728191,22.285064380264743,6.2008921670345556,16.457140475180935,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},{"$f":"(G149-G183)/G$246","v":9.1799999999999993E-2},0.22062596401028278,0.41299568434032069,3.1824055354993988,0.27609310247914692,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},{"$f":"(G150-G184)/G$246","v":0},0,0,2.3918309265944648,9.471395576971144,2.6993351243979617,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":"Land"},{"$f":"(G151-G185)/G$246","v":8.9869342499999991},6.1814544468380461,2.124381098742294,16.21016219135981,5.8583181390369479,10.031881267825465,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":"Easements"},{"$f":"(G152-G186)/G$246","v":14.60562},2.6357969151670955,18.014094307620226,12.92612334536703,7.1329989676215391,28.693827340468442,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":0},{"$f":"(G153-G187)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},{"$f":"(G154-G188)/G$246","v":3.3095933999999998},8.9812339331619528E-2,5.932715782983971,3.5443333333333338,10.716784811884786,4.0682151011855412,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":"Computer Equipment"},{"$f":"(G155-G189)/G$246","v":5.1271120000000003},{"$f":"(H155-H189)/H$246","v":5.8465880462724931},11.831786586911223,15.243009626955477,11.284732986988899,14.2818633852382,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},{"$f":"(G156-G190)/G$246","v":3.2607999999999998E-2},0.14448071979434446,5.7126387176325531E-2,0,0,5.2869143360023763E-3,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":"Office Machines"},{"$f":"(G157-G191)/G$246","v":5.7484E-2},6.0525706940874037E-2,1.217447595561036,0.86460529482551141,0.20037013990032235,1.4398863912754757E-2,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":"Vehicles"},{"$f":"(G158-G192)/G$246","v":5.0593170000000001},0.87444073850899717,0.92202311057953157,2.850935661817088,2.5169601598169113,4.2431169173033894,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":"Moveable Plant"},{"$f":"(G159-G193)/G$246","v":1.53382},3.6188515424164525,2.15862823674476,1.0336877256317691,2.8991112633110103,2.5047611741388178,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":"Insurance Spares"},{"$f":"(G160-G194)/G$246","v":-0.83099999999999996},0,-0.67427866831072758,-0.19193140794223829,1.3048944469921557,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},{"$f":"(G161-G195)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":"Equity raising costs"},{"$f":"(G162-G196)/G$246","v":0},8.5312781039841621,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":0},{"$f":"(G163-G197)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":0},{"$f":"(G164-G198)/G$246","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":0},{"$f":"(G165-G199)/G$246","v":0},0,{"$f":"(I165-I199)/I$246","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G211:G240)","v":244.26947865},{"$f":"SUM(H211:H240)","v":629.74933138701772},600.93832932164003,413.73239388205781,392.54516745197964,436.1399584109522,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G241:Q241)","v":2717.3746591036474}]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,null,{"$f":"G40","v":"2006-07"},{"$f":"H40","v":"2007-08"},"2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17"]
[null,null,null,null,null,"Actual CPI Inflation Rate",2.4358130348913765E-2,4.2416452442159303E-2,2.4660912453760897E-2,2.8899999999999999E-2,3.3300000000000003E-2,2.5000000000000001E-2]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"G246*(1+G245)","v":1.0243581303489138},{"$f":"H246*(1+H245)","v":1.0678077682685976},1.0941408821593153,1.1257615536537193,1.1632494133903883,1.1923306487251479,1.1923306487251479,1.1923306487251479,1.1923306487251479,1.1923306487251479]
[null,null,null,null,null,"Forecast Inflation Rate",2.3199999999999998E-2,3.15E-2,{"$f":"H247","v":3.15E-2},{"$f":"I247","v":3.15E-2},3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2,3.15E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G248*(1+H247)","v":1.0315000000000001},{"$f":"H248*(1+I247)","v":1.0639922500000001},1.0975080058750002,1.1320795080600627,1.1677400125639548,1.2045238229597195,1.2424663233829507,1.2816040125695138,1.3219745389654536,1.3636167369428656]
[]
[null,null,null,null,null,"Nominal Vanilla WACC",8.8300000000000003E-2,8.7599999999999997E-2,{"$f":"H250","v":8.7599999999999997E-2},{"$f":"I250","v":8.7599999999999997E-2},8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2,8.7599999999999997E-2]
[null,null,null,null,null,"Real Vanilla WACC",{"$f":"(1+G250)/(1+G247)-1","v":6.3623924941360377E-2},{"$f":"(1+H250)/(1+H247)-1","v":5.4386815317498671E-2},{"$f":"H251","v":5.4386815317498671E-2},{"$f":"I251","v":5.4386815317498671E-2},5.4386815317498671E-2,5.4386815317498671E-2,{"$f":"L251","v":5.4386815317498671E-2},5.4386815317498671E-2,5.4386815317498671E-2,5.4386815317498671E-2,5.4386815317498671E-2]
[null,null,null,null,null,"Nominal vanilla WACC  (fixed real time varying)",{"$f":"(1+G251)*(1+G245)-1","v":8.9531815147305238E-2},9.9110163525053085E-2,8.0388956262443356E-2,8.4858594280174282E-2,8.9497896267571431E-2,8.0746485700436077E-2,{"$f":"IF(M245=0,0,(1+M251)*(1+M245)-1)","v":0},{"$f":"IF(N245=0,0,(1+N251)*(1+N245)-1)","v":0},{"$f":"IF(O245=0,0,(1+O251)*(1+O245)-1)","v":0},{"$f":"IF(P245=0,0,(1+P251)*(1+P245)-1)","v":0},{"$f":"IF(Q245=0,0,(1+Q251)*(1+Q245)-1)","v":0}]

{"sheet":"Adjustment for previous period","index":3,"n_rows":523,"n_cols":17,"rows_kept":523,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,{"$f":"\"Adjustments for Previous Regulatory Control Period - RFM \"&Intro!L4","v":"Adjustments for Previous Regulatory Control Period - RFM Version: 2.0"}]
[]
[null,"Year",null,null,null,{"$f":"CONCATENATE(LEFT(G4, 4)-1 &\"-\" &IF(G4>\"2009-10\",,\"0\") &RIGHT(G4,2)-1)","v":"2005-06"},{"$f":"Input!G40","v":"2006-07"},{"$f":"Input!H40","v":"2007-08"},{"$f":"Input!I40","v":"2008-09"},{"$f":"Input!J40","v":"2009-10"},{"$f":"Input!K40","v":"2010-11"},{"$f":"Input!L40","v":"2011-12"},{"$f":"Input!M40","v":"2012-13"},{"$f":"Input!N40","v":"2013-14"},{"$f":"Input!O40","v":"2014-15"},{"$f":"Input!P40","v":"2015-16"},{"$f":"Input!Q40","v":"2016-17"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,2.98E-2,{"$f":"Input!G245","v":2.4358130348913765E-2}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":9.9110163525053085E-2},{"$f":"vanilla2","v":8.0388956262443356E-2},{"$f":"vanilla3","v":8.4858594280174282E-2},{"$f":"vanilla4","v":8.9497896267571431E-2},{"$f":"vanilla5","v":8.0746485700436077E-2},{"$f":"vanilla6","v":0},{"$f":"vanilla7","v":0},{"$f":"vanilla8","v":0},{"$f":"vanilla9","v":0},{"$f":"vanilla10","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G12:G41)","v":290.03287303960428}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!M7","v":51.040017220308386}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!M8","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!M9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!M10","v":109.30477072424576}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!M11","v":64.766461689803393}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!M12","v":10.734444129125928}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!M13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!M14","v":5.4140416067597865}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!M15","v":17.729713538397654}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!M16","v":9.5302200493488503}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!M18","v":3.8484244911781755}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!M19","v":10.846318632360937}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!M20","v":0.2169889656180701}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!M21","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!M22","v":4.2709270444248997}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!M23","v":2.3305449480325415}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!M25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!M36","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G44:G73)","v":254.9700468322259}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!G109*(1+previous_vanilla)^0.5","v":73.309039532107292}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!G110*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!G111*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!G112*(1+previous_vanilla)^0.5","v":73.053839303677094}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!G113*(1+previous_vanilla)^0.5","v":66.596163958181933}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!G114*(1+previous_vanilla)^0.5","v":2.374242053202094}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!G115*(1+previous_vanilla)^0.5","v":9.5821428156138311E-2}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!G116*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!G117*(1+previous_vanilla)^0.5","v":9.3806195488051607}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!G118*(1+previous_vanilla)^0.5","v":15.245439733179269}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!G119*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!G120*(1+previous_vanilla)^0.5","v":3.4545747952519559}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!G121*(1+previous_vanilla)^0.5","v":5.3517123546456942}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!G122*(1+previous_vanilla)^0.5","v":3.4036439317160765E-2}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!G123*(1+previous_vanilla)^0.5","v":6.0002167495941783E-2}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!G124*(1+previous_vanilla)^0.5","v":5.2809474992879002}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!G125*(1+previous_vanilla)^0.5","v":1.6010111430767764}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!G126*(1+previous_vanilla)^0.5","v":-0.86740312415850696}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!G127*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!G128*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!G129*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!G130*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!G131*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!G132*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!G133*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!G134*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!G135*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!G136*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!G137*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!G138*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G76:G105)","v":-33.708306026707156}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"G44*(1+$F$6)/(1+$G$6)-G12","v":22.6584742286243}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,-35.862835246756276]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,2.1834922494268199]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,-8.3475889913093226]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,9.6330476414123067E-2]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,-5.4140416067597865]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,-8.2992597496732561]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,5.7962105925209126]
[null,null,{"$f":"Asset11","v":0},null,null,null,0]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,-0.37549737833463093]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,-5.4661754778013787]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,-0.18277170881075283]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,6.032092708267376E-2]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,1.0380753187567118]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,-0.72102848470454339]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,-0.87201117538274808]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"G63*(1+$F$6)/(1+$G$6)-G31","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[]
[null,"Compounded Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H108,H110,H112,H114,H116,H118,H120,H122,H124,H126,H128,H130,H132,H134,H136,H138,H140,H142,H144,H146,H148,H150,H152,H154,H156,H158,H160,H162,H164,H166)","v":-3.3408357224594778},-2.9783418356348212,-3.396675989579002,-3.8863709290943715,-3.8201590747788741,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,{"$f":"($G76+(SUM($G108:G108)))*H$7","v":2.2456850860271556},{"$f":"($G76+(SUM($G108:H108)))*I$7","v":2.0020193738984373},{"$f":"($G76+(SUM($G108:I108)))*J$7","v":2.283220500961527},{"$f":"($G76+(SUM($G108:J108)))*K$7","v":2.6123898207756264},{"$f":"($G76+(SUM($G108:K108)))*L$7","v":2.5678827015674281},{"$f":"IF(COUNT($H108:L108)>=Input!$W$7,0,($G76+(SUM($G108:L108)))*M$7)","v":0},{"$f":"IF(COUNT($H108:M108)>=Input!$W$7,0,($G76+(SUM($G108:M108)))*N$7)","v":0},{"$f":"IF(COUNT($H108:N108)>=Input!$W$7,0,($G76+(SUM($G108:N108)))*O$7)","v":0},{"$f":"IF(COUNT($H108:O108)>=Input!$W$7,0,($G76+(SUM($G108:O108)))*P$7)","v":0},{"$f":"IF(COUNT($H108:P108)>=Input!$W$7,0,($G76+(SUM($G108:P108)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H108:L108)=Input!$W$7,SUM($G108:L108),0)","v":11.711197483230173},{"$f":"IF(COUNT($H108:M108)=Input!$W$7,SUM($G108:M108),0)","v":0},{"$f":"IF(COUNT($H108:N108)=Input!$W$7,SUM($G108:N108),0)","v":0},{"$f":"IF(COUNT($H108:O108)=Input!$W$7,SUM($G108:O108),0)","v":0},{"$f":"IF(COUNT($H108:P108)=Input!$W$7,SUM($G108:P108),0)","v":0},{"$f":"IF(COUNT($H108:Q108)=Input!$W$7,SUM($G108:Q108),0)","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,{"$f":"($G77+(SUM($G110:G110)))*H$7","v":0},{"$f":"($G77+(SUM($G110:H110)))*I$7","v":0},{"$f":"($G77+(SUM($G110:I110)))*J$7","v":0},{"$f":"($G77+(SUM($G110:J110)))*K$7","v":0},{"$f":"($G77+(SUM($G110:K110)))*L$7","v":0},{"$f":"IF(COUNT($H110:L110)>=Input!$W$7,0,($G77+(SUM($G110:L110)))*M$7)","v":0},{"$f":"IF(COUNT($H110:M110)>=Input!$W$7,0,($G77+(SUM($G110:M110)))*N$7)","v":0},{"$f":"IF(COUNT($H110:N110)>=Input!$W$7,0,($G77+(SUM($G110:N110)))*O$7)","v":0},{"$f":"IF(COUNT($H110:O110)>=Input!$W$7,0,($G77+(SUM($G110:O110)))*P$7)","v":0},{"$f":"IF(COUNT($H110:P110)>=Input!$W$7,0,($G77+(SUM($G110:P110)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H110:L110)=Input!$W$7,SUM($G110:L110),0)","v":0},{"$f":"IF(COUNT($H110:M110)=Input!$W$7,SUM($G110:M110),0)","v":0},{"$f":"IF(COUNT($H110:N110)=Input!$W$7,SUM($G110:N110),0)","v":0},{"$f":"IF(COUNT($H110:O110)=Input!$W$7,SUM($G110:O110),0)","v":0},{"$f":"IF(COUNT($H110:P110)=Input!$W$7,SUM($G110:P110),0)","v":0},{"$f":"IF(COUNT($H110:Q110)=Input!$W$7,SUM($G110:Q110),0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,{"$f":"($G78+(SUM($G112:G112)))*H$7","v":0},{"$f":"($G78+(SUM($G112:H112)))*I$7","v":0},{"$f":"($G78+(SUM($G112:I112)))*J$7","v":0},{"$f":"($G78+(SUM($G112:J112)))*K$7","v":0},{"$f":"($G78+(SUM($G112:K112)))*L$7","v":0},{"$f":"IF(COUNT($H112:L112)>=Input!$W$7,0,($G78+(SUM($G112:L112)))*M$7)","v":0},{"$f":"IF(COUNT($H112:M112)>=Input!$W$7,0,($G78+(SUM($G112:M112)))*N$7)","v":0},{"$f":"IF(COUNT($H112:N112)>=Input!$W$7,0,($G78+(SUM($G112:N112)))*O$7)","v":0},{"$f":"IF(COUNT($H112:O112)>=Input!$W$7,0,($G78+(SUM($G112:O112)))*P$7)","v":0},{"$f":"IF(COUNT($H112:P112)>=Input!$W$7,0,($G78+(SUM($G112:P112)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H112:L112)=Input!$W$7,SUM($G112:L112),0)","v":0},{"$f":"IF(COUNT($H112:M112)=Input!$W$7,SUM($G112:M112),0)","v":0},{"$f":"IF(COUNT($H112:N112)=Input!$W$7,SUM($G112:N112),0)","v":0},{"$f":"IF(COUNT($H112:O112)=Input!$W$7,SUM($G112:O112),0)","v":0},{"$f":"IF(COUNT($H112:P112)=Input!$W$7,SUM($G112:P112),0)","v":0},{"$f":"IF(COUNT($H112:Q112)=Input!$W$7,SUM($G112:Q112),0)","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,{"$f":"($G79+(SUM($G114:G114)))*H$7","v":-3.5543714657780519},{"$f":"($G79+(SUM($G114:H114)))*I$7","v":-3.1687081064016112},{"$f":"($G79+(SUM($G114:I114)))*J$7","v":-3.6137808676701466},{"$f":"($G79+(SUM($G114:J114)))*K$7","v":-4.1347755721532389},{"$f":"($G79+(SUM($G114:K114)))*L$7","v":-4.0643316637344205},{"$f":"IF(COUNT($H114:L114)>=Input!$W$7,0,($G79+(SUM($G114:L114)))*M$7)","v":0},{"$f":"IF(COUNT($H114:M114)>=Input!$W$7,0,($G79+(SUM($G114:M114)))*N$7)","v":0},{"$f":"IF(COUNT($H114:N114)>=Input!$W$7,0,($G79+(SUM($G114:N114)))*O$7)","v":0},{"$f":"IF(COUNT($H114:O114)>=Input!$W$7,0,($G79+(SUM($G114:O114)))*P$7)","v":0},{"$f":"IF(COUNT($H114:P114)>=Input!$W$7,0,($G79+(SUM($G114:P114)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H114:L114)=Input!$W$7,SUM($G114:L114),0)","v":-18.535967675737471},{"$f":"IF(COUNT($H114:M114)=Input!$W$7,SUM($G114:M114),0)","v":0},{"$f":"IF(COUNT($H114:N114)=Input!$W$7,SUM($G114:N114),0)","v":0},{"$f":"IF(COUNT($H114:O114)=Input!$W$7,SUM($G114:O114),0)","v":0},{"$f":"IF(COUNT($H114:P114)=Input!$W$7,SUM($G114:P114),0)","v":0},{"$f":"IF(COUNT($H114:Q114)=Input!$W$7,SUM($G114:Q114),0)","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,{"$f":"($G80+(SUM($G116:G116)))*H$7","v":0.21640627389637812},{"$f":"($G80+(SUM($G116:H116)))*I$7","v":0.19292533742573095},{"$f":"($G80+(SUM($G116:I116)))*J$7","v":0.22002338803924848},{"$f":"($G80+(SUM($G116:J116)))*K$7","v":0.25174391128856799},{"$f":"($G80+(SUM($G116:K116)))*L$7","v":0.24745496628481972},{"$f":"IF(COUNT($H116:L116)>=Input!$W$7,0,($G80+(SUM($G116:L116)))*M$7)","v":0},{"$f":"IF(COUNT($H116:M116)>=Input!$W$7,0,($G80+(SUM($G116:M116)))*N$7)","v":0},{"$f":"IF(COUNT($H116:N116)>=Input!$W$7,0,($G80+(SUM($G116:N116)))*O$7)","v":0},{"$f":"IF(COUNT($H116:O116)>=Input!$W$7,0,($G80+(SUM($G116:O116)))*P$7)","v":0},{"$f":"IF(COUNT($H116:P116)>=Input!$W$7,0,($G80+(SUM($G116:P116)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H116:L116)=Input!$W$7,SUM($G116:L116),0)","v":1.1285538769347452},{"$f":"IF(COUNT($H116:M116)=Input!$W$7,SUM($G116:M116),0)","v":0},{"$f":"IF(COUNT($H116:N116)=Input!$W$7,SUM($G116:N116),0)","v":0},{"$f":"IF(COUNT($H116:O116)=Input!$W$7,SUM($G116:O116),0)","v":0},{"$f":"IF(COUNT($H116:P116)=Input!$W$7,SUM($G116:P116),0)","v":0},{"$f":"IF(COUNT($H116:Q116)=Input!$W$7,SUM($G116:Q116),0)","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,{"$f":"($G81+(SUM($G118:G118)))*H$7","v":-0.82733090996859993},{"$f":"($G81+(SUM($G118:H118)))*I$7","v":-0.73756223465525206},{"$f":"($G81+(SUM($G118:I118)))*J$7","v":-0.84115929988262861},{"$f":"($G81+(SUM($G118:J118)))*K$7","v":-0.96242828572130068},{"$f":"($G81+(SUM($G118:K118)))*L$7","v":-0.94603145623540774},{"$f":"IF(COUNT($H118:L118)>=Input!$W$7,0,($G81+(SUM($G118:L118)))*M$7)","v":0},{"$f":"IF(COUNT($H118:M118)>=Input!$W$7,0,($G81+(SUM($G118:M118)))*N$7)","v":0},{"$f":"IF(COUNT($H118:N118)>=Input!$W$7,0,($G81+(SUM($G118:N118)))*O$7)","v":0},{"$f":"IF(COUNT($H118:O118)>=Input!$W$7,0,($G81+(SUM($G118:O118)))*P$7)","v":0},{"$f":"IF(COUNT($H118:P118)>=Input!$W$7,0,($G81+(SUM($G118:P118)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H118:L118)=Input!$W$7,SUM($G118:L118),0)","v":-4.3145121864631886},{"$f":"IF(COUNT($H118:M118)=Input!$W$7,SUM($G118:M118),0)","v":0},{"$f":"IF(COUNT($H118:N118)=Input!$W$7,SUM($G118:N118),0)","v":0},{"$f":"IF(COUNT($H118:O118)=Input!$W$7,SUM($G118:O118),0)","v":0},{"$f":"IF(COUNT($H118:P118)=Input!$W$7,SUM($G118:P118),0)","v":0},{"$f":"IF(COUNT($H118:Q118)=Input!$W$7,SUM($G118:Q118),0)","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,{"$f":"($G82+(SUM($G120:G120)))*H$7","v":9.5473292698500072E-3},{"$f":"($G82+(SUM($G120:H120)))*I$7","v":8.5114062902923882E-3},{"$f":"($G82+(SUM($G120:I120)))*J$7","v":9.7069077289530462E-3},{"$f":"($G82+(SUM($G120:J120)))*K$7","v":1.1106341648406778E-2},{"$f":"($G82+(SUM($G120:K120)))*L$7","v":1.0917123612192771E-2},{"$f":"IF(COUNT($H120:L120)>=Input!$W$7,0,($G82+(SUM($G120:L120)))*M$7)","v":0},{"$f":"IF(COUNT($H120:M120)>=Input!$W$7,0,($G82+(SUM($G120:M120)))*N$7)","v":0},{"$f":"IF(COUNT($H120:N120)>=Input!$W$7,0,($G82+(SUM($G120:N120)))*O$7)","v":0},{"$f":"IF(COUNT($H120:O120)>=Input!$W$7,0,($G82+(SUM($G120:O120)))*P$7)","v":0},{"$f":"IF(COUNT($H120:P120)>=Input!$W$7,0,($G82+(SUM($G120:P120)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H120:L120)=Input!$W$7,SUM($G120:L120),0)","v":4.978910854969499E-2},{"$f":"IF(COUNT($H120:M120)=Input!$W$7,SUM($G120:M120),0)","v":0},{"$f":"IF(COUNT($H120:N120)=Input!$W$7,SUM($G120:N120),0)","v":0},{"$f":"IF(COUNT($H120:O120)=Input!$W$7,SUM($G120:O120),0)","v":0},{"$f":"IF(COUNT($H120:P120)=Input!$W$7,SUM($G120:P120),0)","v":0},{"$f":"IF(COUNT($H120:Q120)=Input!$W$7,SUM($G120:Q120),0)","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,{"$f":"($G83+(SUM($G122:G122)))*H$7","v":-0.53658654897740354},{"$f":"($G83+(SUM($G122:H122)))*I$7","v":-0.47836478654562098},{"$f":"($G83+(SUM($G122:I122)))*J$7","v":-0.54555530371928096},{"$f":"($G83+(SUM($G122:J122)))*K$7","v":-0.6242073954338675},{"$f":"($G83+(SUM($G122:K122)))*L$7","v":-0.61357281374231665},{"$f":"IF(COUNT($H122:L122)>=Input!$W$7,0,($G83+(SUM($G122:L122)))*M$7)","v":0},{"$f":"IF(COUNT($H122:M122)>=Input!$W$7,0,($G83+(SUM($G122:M122)))*N$7)","v":0},{"$f":"IF(COUNT($H122:N122)>=Input!$W$7,0,($G83+(SUM($G122:N122)))*O$7)","v":0},{"$f":"IF(COUNT($H122:O122)>=Input!$W$7,0,($G83+(SUM($G122:O122)))*P$7)","v":0},{"$f":"IF(COUNT($H122:P122)>=Input!$W$7,0,($G83+(SUM($G122:P122)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H122:L122)=Input!$W$7,SUM($G122:L122),0)","v":-2.7982868484184897},{"$f":"IF(COUNT($H122:M122)=Input!$W$7,SUM($G122:M122),0)","v":0},{"$f":"IF(COUNT($H122:N122)=Input!$W$7,SUM($G122:N122),0)","v":0},{"$f":"IF(COUNT($H122:O122)=Input!$W$7,SUM($G122:O122),0)","v":0},{"$f":"IF(COUNT($H122:P122)=Input!$W$7,SUM($G122:P122),0)","v":0},{"$f":"IF(COUNT($H122:Q122)=Input!$W$7,SUM($G122:Q122),0)","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,{"$f":"($G84+(SUM($G124:G124)))*H$7","v":-0.8225409909270075},{"$f":"($G84+(SUM($G124:H124)))*I$7","v":-0.73329204077083809},{"$f":"($G84+(SUM($G124:I124)))*J$7","v":-0.83628931992784461},{"$f":"($G84+(SUM($G124:J124)))*K$7","v":-0.9568562062590229},{"$f":"($G84+(SUM($G124:K124)))*L$7","v":-0.9405543079365013},{"$f":"IF(COUNT($H124:L124)>=Input!$W$7,0,($G84+(SUM($G124:L124)))*M$7)","v":0},{"$f":"IF(COUNT($H124:M124)>=Input!$W$7,0,($G84+(SUM($G124:M124)))*N$7)","v":0},{"$f":"IF(COUNT($H124:N124)>=Input!$W$7,0,($G84+(SUM($G124:N124)))*O$7)","v":0},{"$f":"IF(COUNT($H124:O124)>=Input!$W$7,0,($G84+(SUM($G124:O124)))*P$7)","v":0},{"$f":"IF(COUNT($H124:P124)>=Input!$W$7,0,($G84+(SUM($G124:P124)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H124:L124)=Input!$W$7,SUM($G124:L124),0)","v":-4.2895328658212142},{"$f":"IF(COUNT($H124:M124)=Input!$W$7,SUM($G124:M124),0)","v":0},{"$f":"IF(COUNT($H124:N124)=Input!$W$7,SUM($G124:N124),0)","v":0},{"$f":"IF(COUNT($H124:O124)=Input!$W$7,SUM($G124:O124),0)","v":0},{"$f":"IF(COUNT($H124:P124)=Input!$W$7,SUM($G124:P124),0)","v":0},{"$f":"IF(COUNT($H124:Q124)=Input!$W$7,SUM($G124:Q124),0)","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,{"$f":"($G85+(SUM($G126:G126)))*H$7","v":0.57446337965039251},{"$f":"($G85+(SUM($G126:H126)))*I$7","v":0.51213183131116535},{"$f":"($G85+(SUM($G126:I126)))*J$7","v":0.58406522518694792},{"$f":"($G85+(SUM($G126:J126)))*K$7","v":0.66826924876718996},{"$f":"($G85+(SUM($G126:K126)))*L$7","v":0.65688398808307669},{"$f":"IF(COUNT($H126:L126)>=Input!$W$7,0,($G85+(SUM($G126:L126)))*M$7)","v":0},{"$f":"IF(COUNT($H126:M126)>=Input!$W$7,0,($G85+(SUM($G126:M126)))*N$7)","v":0},{"$f":"IF(COUNT($H126:N126)>=Input!$W$7,0,($G85+(SUM($G126:N126)))*O$7)","v":0},{"$f":"IF(COUNT($H126:O126)>=Input!$W$7,0,($G85+(SUM($G126:O126)))*P$7)","v":0},{"$f":"IF(COUNT($H126:P126)>=Input!$W$7,0,($G85+(SUM($G126:P126)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H126:L126)=Input!$W$7,SUM($G126:L126),0)","v":2.9958136729987728},{"$f":"IF(COUNT($H126:M126)=Input!$W$7,SUM($G126:M126),0)","v":0},{"$f":"IF(COUNT($H126:N126)=Input!$W$7,SUM($G126:N126),0)","v":0},{"$f":"IF(COUNT($H126:O126)=Input!$W$7,SUM($G126:O126),0)","v":0},{"$f":"IF(COUNT($H126:P126)=Input!$W$7,SUM($G126:P126),0)","v":0},{"$f":"IF(COUNT($H126:Q126)=Input!$W$7,SUM($G126:Q126),0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G86+(SUM($G128:G128)))*H$7","v":0},{"$f":"($G86+(SUM($G128:H128)))*I$7","v":0},{"$f":"($G86+(SUM($G128:I128)))*J$7","v":0},{"$f":"($G86+(SUM($G128:J128)))*K$7","v":0},{"$f":"($G86+(SUM($G128:K128)))*L$7","v":0},{"$f":"IF(COUNT($H128:L128)>=Input!$W$7,0,($G86+(SUM($G128:L128)))*M$7)","v":0},{"$f":"IF(COUNT($H128:M128)>=Input!$W$7,0,($G86+(SUM($G128:M128)))*N$7)","v":0},{"$f":"IF(COUNT($H128:N128)>=Input!$W$7,0,($G86+(SUM($G128:N128)))*O$7)","v":0},{"$f":"IF(COUNT($H128:O128)>=Input!$W$7,0,($G86+(SUM($G128:O128)))*P$7)","v":0},{"$f":"IF(COUNT($H128:P128)>=Input!$W$7,0,($G86+(SUM($G128:P128)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H128:L128)=Input!$W$7,SUM($G128:L128),0)","v":0},{"$f":"IF(COUNT($H128:M128)=Input!$W$7,SUM($G128:M128),0)","v":0},{"$f":"IF(COUNT($H128:N128)=Input!$W$7,SUM($G128:N128),0)","v":0},{"$f":"IF(COUNT($H128:O128)=Input!$W$7,SUM($G128:O128),0)","v":0},{"$f":"IF(COUNT($H128:P128)=Input!$W$7,SUM($G128:P128),0)","v":0},{"$f":"IF(COUNT($H128:Q128)=Input!$W$7,SUM($G128:Q128),0)","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,{"$f":"($G87+(SUM($G130:G130)))*H$7","v":-3.7215606569973997E-2},{"$f":"($G87+(SUM($G130:H130)))*I$7","v":-3.3177566092438736E-2},{"$f":"($G87+(SUM($G130:I130)))*J$7","v":-3.7837645360421487E-2},{"$f":"($G87+(SUM($G130:J130)))*K$7","v":-4.3292655939299839E-2},{"$f":"($G87+(SUM($G130:K130)))*L$7","v":-4.2555081713812365E-2},{"$f":"IF(COUNT($H130:L130)>=Input!$W$7,0,($G87+(SUM($G130:L130)))*M$7)","v":0},{"$f":"IF(COUNT($H130:M130)>=Input!$W$7,0,($G87+(SUM($G130:M130)))*N$7)","v":0},{"$f":"IF(COUNT($H130:N130)>=Input!$W$7,0,($G87+(SUM($G130:N130)))*O$7)","v":0},{"$f":"IF(COUNT($H130:O130)>=Input!$W$7,0,($G87+(SUM($G130:O130)))*P$7)","v":0},{"$f":"IF(COUNT($H130:P130)>=Input!$W$7,0,($G87+(SUM($G130:P130)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H130:L130)=Input!$W$7,SUM($G130:L130),0)","v":-0.19407855567594642},{"$f":"IF(COUNT($H130:M130)=Input!$W$7,SUM($G130:M130),0)","v":0},{"$f":"IF(COUNT($H130:N130)=Input!$W$7,SUM($G130:N130),0)","v":0},{"$f":"IF(COUNT($H130:O130)=Input!$W$7,SUM($G130:O130),0)","v":0},{"$f":"IF(COUNT($H130:P130)=Input!$W$7,SUM($G130:P130),0)","v":0},{"$f":"IF(COUNT($H130:Q130)=Input!$W$7,SUM($G130:Q130),0)","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,{"$f":"($G88+(SUM($G132:G132)))*H$7","v":-0.54175354546152987},{"$f":"($G88+(SUM($G132:H132)))*I$7","v":-0.48297114347894599},{"$f":"($G88+(SUM($G132:I132)))*J$7","v":-0.55080866376266258},{"$f":"($G88+(SUM($G132:J132)))*K$7","v":-0.63021812645893494},{"$f":"($G88+(SUM($G132:K132)))*L$7","v":-0.61948114032523938},{"$f":"IF(COUNT($H132:L132)>=Input!$W$7,0,($G88+(SUM($G132:L132)))*M$7)","v":0},{"$f":"IF(COUNT($H132:M132)>=Input!$W$7,0,($G88+(SUM($G132:M132)))*N$7)","v":0},{"$f":"IF(COUNT($H132:N132)>=Input!$W$7,0,($G88+(SUM($G132:N132)))*O$7)","v":0},{"$f":"IF(COUNT($H132:O132)>=Input!$W$7,0,($G88+(SUM($G132:O132)))*P$7)","v":0},{"$f":"IF(COUNT($H132:P132)>=Input!$W$7,0,($G88+(SUM($G132:P132)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H132:L132)=Input!$W$7,SUM($G132:L132),0)","v":-2.8252326194873127},{"$f":"IF(COUNT($H132:M132)=Input!$W$7,SUM($G132:M132),0)","v":0},{"$f":"IF(COUNT($H132:N132)=Input!$W$7,SUM($G132:N132),0)","v":0},{"$f":"IF(COUNT($H132:O132)=Input!$W$7,SUM($G132:O132),0)","v":0},{"$f":"IF(COUNT($H132:P132)=Input!$W$7,SUM($G132:P132),0)","v":0},{"$f":"IF(COUNT($H132:Q132)=Input!$W$7,SUM($G132:Q132),0)","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,{"$f":"($G89+(SUM($G134:G134)))*H$7","v":-1.8114533947987097E-2},{"$f":"($G89+(SUM($G134:H134)))*I$7","v":-1.6149035382858921E-2},{"$f":"($G89+(SUM($G134:I134)))*J$7","v":-1.8417308612302712E-2},{"$f":"($G89+(SUM($G134:J134)))*K$7","v":-2.1072511185232047E-2},{"$f":"($G89+(SUM($G134:K134)))*L$7","v":-2.0713500152545215E-2},{"$f":"IF(COUNT($H134:L134)>=Input!$W$7,0,($G89+(SUM($G134:L134)))*M$7)","v":0},{"$f":"IF(COUNT($H134:M134)>=Input!$W$7,0,($G89+(SUM($G134:M134)))*N$7)","v":0},{"$f":"IF(COUNT($H134:N134)>=Input!$W$7,0,($G89+(SUM($G134:N134)))*O$7)","v":0},{"$f":"IF(COUNT($H134:O134)>=Input!$W$7,0,($G89+(SUM($G134:O134)))*P$7)","v":0},{"$f":"IF(COUNT($H134:P134)>=Input!$W$7,0,($G89+(SUM($G134:P134)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H134:L134)=Input!$W$7,SUM($G134:L134),0)","v":-9.4466889280926003E-2},{"$f":"IF(COUNT($H134:M134)=Input!$W$7,SUM($G134:M134),0)","v":0},{"$f":"IF(COUNT($H134:N134)=Input!$W$7,SUM($G134:N134),0)","v":0},{"$f":"IF(COUNT($H134:O134)=Input!$W$7,SUM($G134:O134),0)","v":0},{"$f":"IF(COUNT($H134:P134)=Input!$W$7,SUM($G134:P134),0)","v":0},{"$f":"IF(COUNT($H134:Q134)=Input!$W$7,SUM($G134:Q134),0)","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,{"$f":"($G90+(SUM($G136:G136)))*H$7","v":5.9784169471466002E-3},{"$f":"($G90+(SUM($G136:H136)))*I$7","v":5.3297350674419144E-3},{"$f":"($G90+(SUM($G136:I136)))*J$7","v":6.0783429617770925E-3},{"$f":"($G90+(SUM($G136:J136)))*K$7","v":6.9546507986602973E-3},{"$f":"($G90+(SUM($G136:K136)))*L$7","v":6.8361648553735234E-3},{"$f":"IF(COUNT($H136:L136)>=Input!$W$7,0,($G90+(SUM($G136:L136)))*M$7)","v":0},{"$f":"IF(COUNT($H136:M136)>=Input!$W$7,0,($G90+(SUM($G136:M136)))*N$7)","v":0},{"$f":"IF(COUNT($H136:N136)>=Input!$W$7,0,($G90+(SUM($G136:N136)))*O$7)","v":0},{"$f":"IF(COUNT($H136:O136)>=Input!$W$7,0,($G90+(SUM($G136:O136)))*P$7)","v":0},{"$f":"IF(COUNT($H136:P136)>=Input!$W$7,0,($G90+(SUM($G136:P136)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H136:L136)=Input!$W$7,SUM($G136:L136),0)","v":3.117731063039943E-2},{"$f":"IF(COUNT($H136:M136)=Input!$W$7,SUM($G136:M136),0)","v":0},{"$f":"IF(COUNT($H136:N136)=Input!$W$7,SUM($G136:N136),0)","v":0},{"$f":"IF(COUNT($H136:O136)=Input!$W$7,SUM($G136:O136),0)","v":0},{"$f":"IF(COUNT($H136:P136)=Input!$W$7,SUM($G136:P136),0)","v":0},{"$f":"IF(COUNT($H136:Q136)=Input!$W$7,SUM($G136:Q136),0)","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,{"$f":"($G91+(SUM($G138:G138)))*H$7","v":0.10288381459329932},{"$f":"($G91+(SUM($G138:H138)))*I$7","v":9.1720513868109324E-2},{"$f":"($G91+(SUM($G138:I138)))*J$7","v":0.10460346206071085},{"$f":"($G91+(SUM($G138:J138)))*K$7","v":0.11968402499461224},{"$f":"($G91+(SUM($G138:K138)))*L$7","v":0.11764497587361594},{"$f":"IF(COUNT($H138:L138)>=Input!$W$7,0,($G91+(SUM($G138:L138)))*M$7)","v":0},{"$f":"IF(COUNT($H138:M138)>=Input!$W$7,0,($G91+(SUM($G138:M138)))*N$7)","v":0},{"$f":"IF(COUNT($H138:N138)>=Input!$W$7,0,($G91+(SUM($G138:N138)))*O$7)","v":0},{"$f":"IF(COUNT($H138:O138)>=Input!$W$7,0,($G91+(SUM($G138:O138)))*P$7)","v":0},{"$f":"IF(COUNT($H138:P138)>=Input!$W$7,0,($G91+(SUM($G138:P138)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H138:L138)=Input!$W$7,SUM($G138:L138),0)","v":0.5365367913903476},{"$f":"IF(COUNT($H138:M138)=Input!$W$7,SUM($G138:M138),0)","v":0},{"$f":"IF(COUNT($H138:N138)=Input!$W$7,SUM($G138:N138),0)","v":0},{"$f":"IF(COUNT($H138:O138)=Input!$W$7,SUM($G138:O138),0)","v":0},{"$f":"IF(COUNT($H138:P138)=Input!$W$7,SUM($G138:P138),0)","v":0},{"$f":"IF(COUNT($H138:Q138)=Input!$W$7,SUM($G138:Q138),0)","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,{"$f":"($G92+(SUM($G140:G140)))*H$7","v":-7.1461251025288539E-2},{"$f":"($G92+(SUM($G140:H140)))*I$7","v":-6.3707422704020758E-2},{"$f":"($G92+(SUM($G140:I140)))*J$7","v":-7.2655687291376406E-2},{"$f":"($G92+(SUM($G140:J140)))*K$7","v":-8.3130375634555081E-2},{"$f":"($G92+(SUM($G140:K140)))*L$7","v":-8.1714088712609045E-2},{"$f":"IF(COUNT($H140:L140)>=Input!$W$7,0,($G92+(SUM($G140:L140)))*M$7)","v":0},{"$f":"IF(COUNT($H140:M140)>=Input!$W$7,0,($G92+(SUM($G140:M140)))*N$7)","v":0},{"$f":"IF(COUNT($H140:N140)>=Input!$W$7,0,($G92+(SUM($G140:N140)))*O$7)","v":0},{"$f":"IF(COUNT($H140:O140)>=Input!$W$7,0,($G92+(SUM($G140:O140)))*P$7)","v":0},{"$f":"IF(COUNT($H140:P140)>=Input!$W$7,0,($G92+(SUM($G140:P140)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H140:L140)=Input!$W$7,SUM($G140:L140),0)","v":-0.37266882536784979},{"$f":"IF(COUNT($H140:M140)=Input!$W$7,SUM($G140:M140),0)","v":0},{"$f":"IF(COUNT($H140:N140)=Input!$W$7,SUM($G140:N140),0)","v":0},{"$f":"IF(COUNT($H140:O140)=Input!$W$7,SUM($G140:O140),0)","v":0},{"$f":"IF(COUNT($H140:P140)=Input!$W$7,SUM($G140:P140),0)","v":0},{"$f":"IF(COUNT($H140:Q140)=Input!$W$7,SUM($G140:Q140),0)","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,{"$f":"($G93+(SUM($G142:G142)))*H$7","v":-8.6425170187857905E-2},{"$f":"($G93+(SUM($G142:H142)))*I$7","v":-7.7047697464411494E-2},{"$f":"($G93+(SUM($G142:I142)))*J$7","v":-8.786972029150307E-2},{"$f":"($G93+(SUM($G142:J142)))*K$7","v":-0.10053779858198292},{"$f":"($G93+(SUM($G142:K142)))*L$7","v":-9.8824942502529337E-2},{"$f":"IF(COUNT($H142:L142)>=Input!$W$7,0,($G93+(SUM($G142:L142)))*M$7)","v":0},{"$f":"IF(COUNT($H142:M142)>=Input!$W$7,0,($G93+(SUM($G142:M142)))*N$7)","v":0},{"$f":"IF(COUNT($H142:N142)>=Input!$W$7,0,($G93+(SUM($G142:N142)))*O$7)","v":0},{"$f":"IF(COUNT($H142:O142)>=Input!$W$7,0,($G93+(SUM($G142:O142)))*P$7)","v":0},{"$f":"IF(COUNT($H142:P142)>=Input!$W$7,0,($G93+(SUM($G142:P142)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H142:L142)=Input!$W$7,SUM($G142:L142),0)","v":-0.4507053290282847},{"$f":"IF(COUNT($H142:M142)=Input!$W$7,SUM($G142:M142),0)","v":0},{"$f":"IF(COUNT($H142:N142)=Input!$W$7,SUM($G142:N142),0)","v":0},{"$f":"IF(COUNT($H142:O142)=Input!$W$7,SUM($G142:O142),0)","v":0},{"$f":"IF(COUNT($H142:P142)=Input!$W$7,SUM($G142:P142),0)","v":0},{"$f":"IF(COUNT($H142:Q142)=Input!$W$7,SUM($G142:Q142),0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G94+(SUM($G144:G144)))*H$7","v":0},{"$f":"($G94+(SUM($G144:H144)))*I$7","v":0},{"$f":"($G94+(SUM($G144:I144)))*J$7","v":0},{"$f":"($G94+(SUM($G144:J144)))*K$7","v":0},{"$f":"($G94+(SUM($G144:K144)))*L$7","v":0},{"$f":"IF(COUNT($H144:L144)>=Input!$W$7,0,($G94+(SUM($G144:L144)))*M$7)","v":0},{"$f":"IF(COUNT($H144:M144)>=Input!$W$7,0,($G94+(SUM($G144:M144)))*N$7)","v":0},{"$f":"IF(COUNT($H144:N144)>=Input!$W$7,0,($G94+(SUM($G144:N144)))*O$7)","v":0},{"$f":"IF(COUNT($H144:O144)>=Input!$W$7,0,($G94+(SUM($G144:O144)))*P$7)","v":0},{"$f":"IF(COUNT($H144:P144)>=Input!$W$7,0,($G94+(SUM($G144:P144)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H144:L144)=Input!$W$7,SUM($G144:L144),0)","v":0},{"$f":"IF(COUNT($H144:M144)=Input!$W$7,SUM($G144:M144),0)","v":0},{"$f":"IF(COUNT($H144:N144)=Input!$W$7,SUM($G144:N144),0)","v":0},{"$f":"IF(COUNT($H144:O144)=Input!$W$7,SUM($G144:O144),0)","v":0},{"$f":"IF(COUNT($H144:P144)=Input!$W$7,SUM($G144:P144),0)","v":0},{"$f":"IF(COUNT($H144:Q144)=Input!$W$7,SUM($G144:Q144),0)","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,{"$f":"($G95+(SUM($G146:G146)))*H$7","v":0},{"$f":"($G95+(SUM($G146:H146)))*I$7","v":0},{"$f":"($G95+(SUM($G146:I146)))*J$7","v":0},{"$f":"($G95+(SUM($G146:J146)))*K$7","v":0},{"$f":"($G95+(SUM($G146:K146)))*L$7","v":0},{"$f":"IF(COUNT($H146:L146)>=Input!$W$7,0,($G95+(SUM($G146:L146)))*M$7)","v":0},{"$f":"IF(COUNT($H146:M146)>=Input!$W$7,0,($G95+(SUM($G146:M146)))*N$7)","v":0},{"$f":"IF(COUNT($H146:N146)>=Input!$W$7,0,($G95+(SUM($G146:N146)))*O$7)","v":0},{"$f":"IF(COUNT($H146:O146)>=Input!$W$7,0,($G95+(SUM($G146:O146)))*P$7)","v":0},{"$f":"IF(COUNT($H146:P146)>=Input!$W$7,0,($G95+(SUM($G146:P146)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H146:L146)=Input!$W$7,SUM($G146:L146),0)","v":0},{"$f":"IF(COUNT($H146:M146)=Input!$W$7,SUM($G146:M146),0)","v":0},{"$f":"IF(COUNT($H146:N146)=Input!$W$7,SUM($G146:N146),0)","v":0},{"$f":"IF(COUNT($H146:O146)=Input!$W$7,SUM($G146:O146),0)","v":0},{"$f":"IF(COUNT($H146:P146)=Input!$W$7,SUM($G146:P146),0)","v":0},{"$f":"IF(COUNT($H146:Q146)=Input!$W$7,SUM($G146:Q146),0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G96+(SUM($G148:G148)))*H$7","v":0},{"$f":"($G96+(SUM($G148:H148)))*I$7","v":0},{"$f":"($G96+(SUM($G148:I148)))*J$7","v":0},{"$f":"($G96+(SUM($G148:J148)))*K$7","v":0},{"$f":"($G96+(SUM($G148:K148)))*L$7","v":0},{"$f":"IF(COUNT($H148:L148)>=Input!$W$7,0,($G96+(SUM($G148:L148)))*M$7)","v":0},{"$f":"IF(COUNT($H148:M148)>=Input!$W$7,0,($G96+(SUM($G148:M148)))*N$7)","v":0},{"$f":"IF(COUNT($H148:N148)>=Input!$W$7,0,($G96+(SUM($G148:N148)))*O$7)","v":0},{"$f":"IF(COUNT($H148:O148)>=Input!$W$7,0,($G96+(SUM($G148:O148)))*P$7)","v":0},{"$f":"IF(COUNT($H148:P148)>=Input!$W$7,0,($G96+(SUM($G148:P148)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H148:L148)=Input!$W$7,SUM($G148:L148),0)","v":0},{"$f":"IF(COUNT($H148:M148)=Input!$W$7,SUM($G148:M148),0)","v":0},{"$f":"IF(COUNT($H148:N148)=Input!$W$7,SUM($G148:N148),0)","v":0},{"$f":"IF(COUNT($H148:O148)=Input!$W$7,SUM($G148:O148),0)","v":0},{"$f":"IF(COUNT($H148:P148)=Input!$W$7,SUM($G148:P148),0)","v":0},{"$f":"IF(COUNT($H148:Q148)=Input!$W$7,SUM($G148:Q148),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G97+(SUM($G150:G150)))*H$7","v":0},{"$f":"($G97+(SUM($G150:H150)))*I$7","v":0},{"$f":"($G97+(SUM($G150:I150)))*J$7","v":0},{"$f":"($G97+(SUM($G150:J150)))*K$7","v":0},{"$f":"($G97+(SUM($G150:K150)))*L$7","v":0},{"$f":"IF(COUNT($H150:L150)>=Input!$W$7,0,($G97+(SUM($G150:L150)))*M$7)","v":0},{"$f":"IF(COUNT($H150:M150)>=Input!$W$7,0,($G97+(SUM($G150:M150)))*N$7)","v":0},{"$f":"IF(COUNT($H150:N150)>=Input!$W$7,0,($G97+(SUM($G150:N150)))*O$7)","v":0},{"$f":"IF(COUNT($H150:O150)>=Input!$W$7,0,($G97+(SUM($G150:O150)))*P$7)","v":0},{"$f":"IF(COUNT($H150:P150)>=Input!$W$7,0,($G97+(SUM($G150:P150)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H150:L150)=Input!$W$7,SUM($G150:L150),0)","v":0},{"$f":"IF(COUNT($H150:M150)=Input!$W$7,SUM($G150:M150),0)","v":0},{"$f":"IF(COUNT($H150:N150)=Input!$W$7,SUM($G150:N150),0)","v":0},{"$f":"IF(COUNT($H150:O150)=Input!$W$7,SUM($G150:O150),0)","v":0},{"$f":"IF(COUNT($H150:P150)=Input!$W$7,SUM($G150:P150),0)","v":0},{"$f":"IF(COUNT($H150:Q150)=Input!$W$7,SUM($G150:Q150),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G98+(SUM($G152:G152)))*H$7","v":0},{"$f":"($G98+(SUM($G152:H152)))*I$7","v":0},{"$f":"($G98+(SUM($G152:I152)))*J$7","v":0},{"$f":"($G98+(SUM($G152:J152)))*K$7","v":0},{"$f":"($G98+(SUM($G152:K152)))*L$7","v":0},{"$f":"IF(COUNT($H152:L152)>=Input!$W$7,0,($G98+(SUM($G152:L152)))*M$7)","v":0},{"$f":"IF(COUNT($H152:M152)>=Input!$W$7,0,($G98+(SUM($G152:M152)))*N$7)","v":0},{"$f":"IF(COUNT($H152:N152)>=Input!$W$7,0,($G98+(SUM($G152:N152)))*O$7)","v":0},{"$f":"IF(COUNT($H152:O152)>=Input!$W$7,0,($G98+(SUM($G152:O152)))*P$7)","v":0},{"$f":"IF(COUNT($H152:P152)>=Input!$W$7,0,($G98+(SUM($G152:P152)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H152:L152)=Input!$W$7,SUM($G152:L152),0)","v":0},{"$f":"IF(COUNT($H152:M152)=Input!$W$7,SUM($G152:M152),0)","v":0},{"$f":"IF(COUNT($H152:N152)=Input!$W$7,SUM($G152:N152),0)","v":0},{"$f":"IF(COUNT($H152:O152)=Input!$W$7,SUM($G152:O152),0)","v":0},{"$f":"IF(COUNT($H152:P152)=Input!$W$7,SUM($G152:P152),0)","v":0},{"$f":"IF(COUNT($H152:Q152)=Input!$W$7,SUM($G152:Q152),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G99+(SUM($G154:G154)))*H$7","v":0},{"$f":"($G99+(SUM($G154:H154)))*I$7","v":0},{"$f":"($G99+(SUM($G154:I154)))*J$7","v":0},{"$f":"($G99+(SUM($G154:J154)))*K$7","v":0},{"$f":"($G99+(SUM($G154:K154)))*L$7","v":0},{"$f":"IF(COUNT($H154:L154)>=Input!$W$7,0,($G99+(SUM($G154:L154)))*M$7)","v":0},{"$f":"IF(COUNT($H154:M154)>=Input!$W$7,0,($G99+(SUM($G154:M154)))*N$7)","v":0},{"$f":"IF(COUNT($H154:N154)>=Input!$W$7,0,($G99+(SUM($G154:N154)))*O$7)","v":0},{"$f":"IF(COUNT($H154:O154)>=Input!$W$7,0,($G99+(SUM($G154:O154)))*P$7)","v":0},{"$f":"IF(COUNT($H154:P154)>=Input!$W$7,0,($G99+(SUM($G154:P154)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H154:L154)=Input!$W$7,SUM($G154:L154),0)","v":0},{"$f":"IF(COUNT($H154:M154)=Input!$W$7,SUM($G154:M154),0)","v":0},{"$f":"IF(COUNT($H154:N154)=Input!$W$7,SUM($G154:N154),0)","v":0},{"$f":"IF(COUNT($H154:O154)=Input!$W$7,SUM($G154:O154),0)","v":0},{"$f":"IF(COUNT($H154:P154)=Input!$W$7,SUM($G154:P154),0)","v":0},{"$f":"IF(COUNT($H154:Q154)=Input!$W$7,SUM($G154:Q154),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G100+(SUM($G156:G156)))*H$7","v":0},{"$f":"($G100+(SUM($G156:H156)))*I$7","v":0},{"$f":"($G100+(SUM($G156:I156)))*J$7","v":0},{"$f":"($G100+(SUM($G156:J156)))*K$7","v":0},{"$f":"($G100+(SUM($G156:K156)))*L$7","v":0},{"$f":"IF(COUNT($H156:L156)>=Input!$W$7,0,($G100+(SUM($G156:L156)))*M$7)","v":0},{"$f":"IF(COUNT($H156:M156)>=Input!$W$7,0,($G100+(SUM($G156:M156)))*N$7)","v":0},{"$f":"IF(COUNT($H156:N156)>=Input!$W$7,0,($G100+(SUM($G156:N156)))*O$7)","v":0},{"$f":"IF(COUNT($H156:O156)>=Input!$W$7,0,($G100+(SUM($G156:O156)))*P$7)","v":0},{"$f":"IF(COUNT($H156:P156)>=Input!$W$7,0,($G100+(SUM($G156:P156)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H156:L156)=Input!$W$7,SUM($G156:L156),0)","v":0},{"$f":"IF(COUNT($H156:M156)=Input!$W$7,SUM($G156:M156),0)","v":0},{"$f":"IF(COUNT($H156:N156)=Input!$W$7,SUM($G156:N156),0)","v":0},{"$f":"IF(COUNT($H156:O156)=Input!$W$7,SUM($G156:O156),0)","v":0},{"$f":"IF(COUNT($H156:P156)=Input!$W$7,SUM($G156:P156),0)","v":0},{"$f":"IF(COUNT($H156:Q156)=Input!$W$7,SUM($G156:Q156),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G101+(SUM($G158:G158)))*H$7","v":0},{"$f":"($G101+(SUM($G158:H158)))*I$7","v":0},{"$f":"($G101+(SUM($G158:I158)))*J$7","v":0},{"$f":"($G101+(SUM($G158:J158)))*K$7","v":0},{"$f":"($G101+(SUM($G158:K158)))*L$7","v":0},{"$f":"IF(COUNT($H158:L158)>=Input!$W$7,0,($G101+(SUM($G158:L158)))*M$7)","v":0},{"$f":"IF(COUNT($H158:M158)>=Input!$W$7,0,($G101+(SUM($G158:M158)))*N$7)","v":0},{"$f":"IF(COUNT($H158:N158)>=Input!$W$7,0,($G101+(SUM($G158:N158)))*O$7)","v":0},{"$f":"IF(COUNT($H158:O158)>=Input!$W$7,0,($G101+(SUM($G158:O158)))*P$7)","v":0},{"$f":"IF(COUNT($H158:P158)>=Input!$W$7,0,($G101+(SUM($G158:P158)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H158:L158)=Input!$W$7,SUM($G158:L158),0)","v":0},{"$f":"IF(COUNT($H158:M158)=Input!$W$7,SUM($G158:M158),0)","v":0},{"$f":"IF(COUNT($H158:N158)=Input!$W$7,SUM($G158:N158),0)","v":0},{"$f":"IF(COUNT($H158:O158)=Input!$W$7,SUM($G158:O158),0)","v":0},{"$f":"IF(COUNT($H158:P158)=Input!$W$7,SUM($G158:P158),0)","v":0},{"$f":"IF(COUNT($H158:Q158)=Input!$W$7,SUM($G158:Q158),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G102+(SUM($G160:G160)))*H$7","v":0},{"$f":"($G102+(SUM($G160:H160)))*I$7","v":0},{"$f":"($G102+(SUM($G160:I160)))*J$7","v":0},{"$f":"($G102+(SUM($G160:J160)))*K$7","v":0},{"$f":"($G102+(SUM($G160:K160)))*L$7","v":0},{"$f":"IF(COUNT($H160:L160)>=Input!$W$7,0,($G102+(SUM($G160:L160)))*M$7)","v":0},{"$f":"IF(COUNT($H160:M160)>=Input!$W$7,0,($G102+(SUM($G160:M160)))*N$7)","v":0},{"$f":"IF(COUNT($H160:N160)>=Input!$W$7,0,($G102+(SUM($G160:N160)))*O$7)","v":0},{"$f":"IF(COUNT($H160:O160)>=Input!$W$7,0,($G102+(SUM($G160:O160)))*P$7)","v":0},{"$f":"IF(COUNT($H160:P160)>=Input!$W$7,0,($G102+(SUM($G160:P160)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H160:L160)=Input!$W$7,SUM($G160:L160),0)","v":0},{"$f":"IF(COUNT($H160:M160)=Input!$W$7,SUM($G160:M160),0)","v":0},{"$f":"IF(COUNT($H160:N160)=Input!$W$7,SUM($G160:N160),0)","v":0},{"$f":"IF(COUNT($H160:O160)=Input!$W$7,SUM($G160:O160),0)","v":0},{"$f":"IF(COUNT($H160:P160)=Input!$W$7,SUM($G160:P160),0)","v":0},{"$f":"IF(COUNT($H160:Q160)=Input!$W$7,SUM($G160:Q160),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G103+(SUM($G162:G162)))*H$7","v":0},{"$f":"($G103+(SUM($G162:H162)))*I$7","v":0},{"$f":"($G103+(SUM($G162:I162)))*J$7","v":0},{"$f":"($G103+(SUM($G162:J162)))*K$7","v":0},{"$f":"($G103+(SUM($G162:K162)))*L$7","v":0},{"$f":"IF(COUNT($H162:L162)>=Input!$W$7,0,($G103+(SUM($G162:L162)))*M$7)","v":0},{"$f":"IF(COUNT($H162:M162)>=Input!$W$7,0,($G103+(SUM($G162:M162)))*N$7)","v":0},{"$f":"IF(COUNT($H162:N162)>=Input!$W$7,0,($G103+(SUM($G162:N162)))*O$7)","v":0},{"$f":"IF(COUNT($H162:O162)>=Input!$W$7,0,($G103+(SUM($G162:O162)))*P$7)","v":0},{"$f":"IF(COUNT($H162:P162)>=Input!$W$7,0,($G103+(SUM($G162:P162)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H162:L162)=Input!$W$7,SUM($G162:L162),0)","v":0},{"$f":"IF(COUNT($H162:M162)=Input!$W$7,SUM($G162:M162),0)","v":0},{"$f":"IF(COUNT($H162:N162)=Input!$W$7,SUM($G162:N162),0)","v":0},{"$f":"IF(COUNT($H162:O162)=Input!$W$7,SUM($G162:O162),0)","v":0},{"$f":"IF(COUNT($H162:P162)=Input!$W$7,SUM($G162:P162),0)","v":0},{"$f":"IF(COUNT($H162:Q162)=Input!$W$7,SUM($G162:Q162),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G104+(SUM($G164:G164)))*H$7","v":0},{"$f":"($G104+(SUM($G164:H164)))*I$7","v":0},{"$f":"($G104+(SUM($G164:I164)))*J$7","v":0},{"$f":"($G104+(SUM($G164:J164)))*K$7","v":0},{"$f":"($G104+(SUM($G164:K164)))*L$7","v":0},{"$f":"IF(COUNT($H164:L164)>=Input!$W$7,0,($G104+(SUM($G164:L164)))*M$7)","v":0},{"$f":"IF(COUNT($H164:M164)>=Input!$W$7,0,($G104+(SUM($G164:M164)))*N$7)","v":0},{"$f":"IF(COUNT($H164:N164)>=Input!$W$7,0,($G104+(SUM($G164:N164)))*O$7)","v":0},{"$f":"IF(COUNT($H164:O164)>=Input!$W$7,0,($G104+(SUM($G164:O164)))*P$7)","v":0},{"$f":"IF(COUNT($H164:P164)>=Input!$W$7,0,($G104+(SUM($G164:P164)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H164:L164)=Input!$W$7,SUM($G164:L164),0)","v":0},{"$f":"IF(COUNT($H164:M164)=Input!$W$7,SUM($G164:M164),0)","v":0},{"$f":"IF(COUNT($H164:N164)=Input!$W$7,SUM($G164:N164),0)","v":0},{"$f":"IF(COUNT($H164:O164)=Input!$W$7,SUM($G164:O164),0)","v":0},{"$f":"IF(COUNT($H164:P164)=Input!$W$7,SUM($G164:P164),0)","v":0},{"$f":"IF(COUNT($H164:Q164)=Input!$W$7,SUM($G164:Q164),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G105+(SUM($G166:G166)))*H$7","v":0},{"$f":"($G105+(SUM($G166:H166)))*I$7","v":0},{"$f":"($G105+(SUM($G166:I166)))*J$7","v":0},{"$f":"($G105+(SUM($G166:J166)))*K$7","v":0},{"$f":"($G105+(SUM($G166:K166)))*L$7","v":0},{"$f":"IF(COUNT($H166:L166)>=Input!$W$7,0,($G105+(SUM($G166:L166)))*M$7)","v":0},{"$f":"IF(COUNT($H166:M166)>=Input!$W$7,0,($G105+(SUM($G166:M166)))*N$7)","v":0},{"$f":"IF(COUNT($H166:N166)>=Input!$W$7,0,($G105+(SUM($G166:N166)))*O$7)","v":0},{"$f":"IF(COUNT($H166:O166)>=Input!$W$7,0,($G105+(SUM($G166:O166)))*P$7)","v":0},{"$f":"IF(COUNT($H166:P166)>=Input!$W$7,0,($G105+(SUM($G166:P166)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H166:L166)=Input!$W$7,SUM($G166:L166),0)","v":0},{"$f":"IF(COUNT($H166:M166)=Input!$W$7,SUM($G166:M166),0)","v":0},{"$f":"IF(COUNT($H166:N166)=Input!$W$7,SUM($G166:N166),0)","v":0},{"$f":"IF(COUNT($H166:O166)=Input!$W$7,SUM($G166:O166),0)","v":0},{"$f":"IF(COUNT($H166:P166)=Input!$W$7,SUM($G166:P166),0)","v":0},{"$f":"IF(COUNT($H166:Q166)=Input!$W$7,SUM($G166:Q166),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H107:L107)=Input!$W$7, SUM($G107:L107), 0)","v":-17.422383551546549},{"$f":"IF(COUNT($H107:M107)=Input!$W$7, SUM($G107:M107), 0)","v":0},{"$f":"IF(COUNT($H107:N107)=Input!$W$7, SUM($G107:N107), 0)","v":0},{"$f":"IF(COUNT($H107:O107)=Input!$W$7, SUM($G107:O107), 0)","v":0},{"$f":"IF(COUNT($H107:P107)=Input!$W$7, SUM($G107:P107), 0)","v":0},{"$f":"IF(COUNT($H107:Q107)=Input!$W$7, SUM($G107:Q107), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Assets Under Construction"]
[]
[null,"Nominal Forecast Assets Under Construction (previous regulatory period)",null,null,null,null,{"$f":"SUM(G173:G202)","v":512.89}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!Q7","v":265.12}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!Q8","v":0.39}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!Q10","v":137.97}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!Q11","v":61.800000000000004}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!Q12","v":9.65}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!Q14","v":0.76}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!Q15","v":1.54}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!Q16","v":31.89}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!Q19","v":3.77}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!Q36","v":0}]
[]
[null,"Nominal Actual Assets Under Construction",null,null,null,null,{"$f":"SUM(G205:G234)","v":555.22584600205619}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!R7","v":300.04773929430354}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!R8","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!R9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!R10","v":137.75667945739141}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!R11","v":61.842084996794448}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!R12","v":12.632606367387712}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!R13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!R14","v":5.4134326096402647}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!R15","v":1.9423261188980385}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!R16","v":26.253627397837963}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!R17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!R18","v":0.34007373290917536}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!R19","v":8.1136161803781199}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!R20","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!R21","v":0.12433977053221952}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!R22","v":0.13642747143604894}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!R23","v":0.62289260454737494}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!R24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!R25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!R26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!R27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!R28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!R29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!R30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!R31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!R32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!R33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!R34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!R35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!R36","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G237:G266)","v":42.3358460020563}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"G205-G173","v":34.927739294303535}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,-0.39]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,-0.21332054260858513]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,4.2084996794443441E-2]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,2.9826063673877119]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,0]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,4.6534326096402649]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,0.40232611889803849]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,-5.6363726021620373]
[null,null,{"$f":"Asset11","v":0},null,null,null,0]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,0.34007373290917536]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,4.3436161803781204]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,0]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,0.12433977053221952]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,0.13642747143604894]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,0.62289260454737494]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,0]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[]
[null,"Compounded Return on Difference - Assets Under Construction",null,null,null,null,null,{"$f":"SUM(H269,H271,H273,H275,H277,H279,H281,H283,H285,H287,H289,H291,H293,H295,H297,H299,H301,H303,H305,H307,H309,H311,H313,H315,H317,H319,H321,H323,H325,H327)","v":4.1959126202352666},3.7406395087019684,4.2660450364893743,4.881075929198226,4.7979173490669531,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,{"$f":"($G237+(SUM($G269:G269)))*H$7","v":3.4616939530188455},{"$f":"($G237+(SUM($G269:H269)))*I$7","v":3.0860864702589876},{"$f":"($G237+(SUM($G269:I269)))*J$7","v":3.5195543002736063},{"$f":"($G237+(SUM($G269:J269)))*K$7","v":4.0269644670016831},{"$f":"($G237+(SUM($G269:K269)))*L$7","v":3.9583573295237051},{"$f":"IF(COUNT($H269:L269)>=Input!$W$7,0,($G237+(SUM($G269:L269)))*M$7)","v":0},{"$f":"IF(COUNT($H269:M269)>=Input!$W$7,0,($G237+(SUM($G269:M269)))*N$7)","v":0},{"$f":"IF(COUNT($H269:N269)>=Input!$W$7,0,($G237+(SUM($G269:N269)))*O$7)","v":0},{"$f":"IF(COUNT($H269:O269)>=Input!$W$7,0,($G237+(SUM($G269:O269)))*P$7)","v":0},{"$f":"IF(COUNT($H269:P269)>=Input!$W$7,0,($G237+(SUM($G269:P269)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H269:L269)=Input!$W$7, SUM($G269:L269), 0)","v":18.052656520076827},{"$f":"IF(COUNT($H269:M269)=Input!$W$7, SUM($G269:M269), 0)","v":0},{"$f":"IF(COUNT($H269:N269)=Input!$W$7, SUM($G269:N269), 0)","v":0},{"$f":"IF(COUNT($H269:O269)=Input!$W$7, SUM($G269:O269), 0)","v":0},{"$f":"IF(COUNT($H269:P269)=Input!$W$7, SUM($G269:P269), 0)","v":0},{"$f":"IF(COUNT($H269:Q269)=Input!$W$7, SUM($G269:Q269), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,{"$f":"($G238+(SUM($G271:G271)))*H$7","v":-3.8652963774770704E-2},{"$f":"($G238+(SUM($G271:H271)))*I$7","v":-3.4458964356656754E-2},{"$f":"($G238+(SUM($G271:I271)))*J$7","v":-3.9299027215614034E-2},{"$f":"($G238+(SUM($G271:J271)))*K$7","v":-4.496472356534098E-2},{"$f":"($G238+(SUM($G271:K271)))*L$7","v":-4.4198662430065185E-2},{"$f":"IF(COUNT($H271:L271)>=Input!$W$7,0,($G238+(SUM($G271:L271)))*M$7)","v":0},{"$f":"IF(COUNT($H271:M271)>=Input!$W$7,0,($G238+(SUM($G271:M271)))*N$7)","v":0},{"$f":"IF(COUNT($H271:N271)>=Input!$W$7,0,($G238+(SUM($G271:N271)))*O$7)","v":0},{"$f":"IF(COUNT($H271:O271)>=Input!$W$7,0,($G238+(SUM($G271:O271)))*P$7)","v":0},{"$f":"IF(COUNT($H271:P271)>=Input!$W$7,0,($G238+(SUM($G271:P271)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H271:L271)=Input!$W$7, SUM($G271:L271), 0)","v":-0.20157434134244764},{"$f":"IF(COUNT($H271:M271)=Input!$W$7, SUM($G271:M271), 0)","v":0},{"$f":"IF(COUNT($H271:N271)=Input!$W$7, SUM($G271:N271), 0)","v":0},{"$f":"IF(COUNT($H271:O271)=Input!$W$7, SUM($G271:O271), 0)","v":0},{"$f":"IF(COUNT($H271:P271)=Input!$W$7, SUM($G271:P271), 0)","v":0},{"$f":"IF(COUNT($H271:Q271)=Input!$W$7, SUM($G271:Q271), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,{"$f":"($G239+(SUM($G273:G273)))*H$7","v":0},{"$f":"($G239+(SUM($G273:H273)))*I$7","v":0},{"$f":"($G239+(SUM($G273:I273)))*J$7","v":0},{"$f":"($G239+(SUM($G273:J273)))*K$7","v":0},{"$f":"($G239+(SUM($G273:K273)))*L$7","v":0},{"$f":"IF(COUNT($H273:L273)>=Input!$W$7,0,($G239+(SUM($G273:L273)))*M$7)","v":0},{"$f":"IF(COUNT($H273:M273)>=Input!$W$7,0,($G239+(SUM($G273:M273)))*N$7)","v":0},{"$f":"IF(COUNT($H273:N273)>=Input!$W$7,0,($G239+(SUM($G273:N273)))*O$7)","v":0},{"$f":"IF(COUNT($H273:O273)>=Input!$W$7,0,($G239+(SUM($G273:O273)))*P$7)","v":0},{"$f":"IF(COUNT($H273:P273)>=Input!$W$7,0,($G239+(SUM($G273:P273)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H273:L273)=Input!$W$7, SUM($G273:L273), 0)","v":0},{"$f":"IF(COUNT($H273:M273)=Input!$W$7, SUM($G273:M273), 0)","v":0},{"$f":"IF(COUNT($H273:N273)=Input!$W$7, SUM($G273:N273), 0)","v":0},{"$f":"IF(COUNT($H273:O273)=Input!$W$7, SUM($G273:O273), 0)","v":0},{"$f":"IF(COUNT($H273:P273)=Input!$W$7, SUM($G273:P273), 0)","v":0},{"$f":"IF(COUNT($H273:Q273)=Input!$W$7, SUM($G273:Q273), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,{"$f":"($G240+(SUM($G275:G275)))*H$7","v":-2.1142233861189925E-2},{"$f":"($G240+(SUM($G275:H275)))*I$7","v":-1.8848217882799782E-2},{"$f":"($G240+(SUM($G275:I275)))*J$7","v":-2.1495614896472667E-2},{"$f":"($G240+(SUM($G275:J275)))*K$7","v":-2.4594613408214287E-2},{"$f":"($G240+(SUM($G275:K275)))*L$7","v":-2.4175596543987665E-2},{"$f":"IF(COUNT($H275:L275)>=Input!$W$7,0,($G240+(SUM($G275:L275)))*M$7)","v":0},{"$f":"IF(COUNT($H275:M275)>=Input!$W$7,0,($G240+(SUM($G275:M275)))*N$7)","v":0},{"$f":"IF(COUNT($H275:N275)>=Input!$W$7,0,($G240+(SUM($G275:N275)))*O$7)","v":0},{"$f":"IF(COUNT($H275:O275)>=Input!$W$7,0,($G240+(SUM($G275:O275)))*P$7)","v":0},{"$f":"IF(COUNT($H275:P275)>=Input!$W$7,0,($G240+(SUM($G275:P275)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H275:L275)=Input!$W$7, SUM($G275:L275), 0)","v":-0.11025627659266432},{"$f":"IF(COUNT($H275:M275)=Input!$W$7, SUM($G275:M275), 0)","v":0},{"$f":"IF(COUNT($H275:N275)=Input!$W$7, SUM($G275:N275), 0)","v":0},{"$f":"IF(COUNT($H275:O275)=Input!$W$7, SUM($G275:O275), 0)","v":0},{"$f":"IF(COUNT($H275:P275)=Input!$W$7, SUM($G275:P275), 0)","v":0},{"$f":"IF(COUNT($H275:Q275)=Input!$W$7, SUM($G275:Q275), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,{"$f":"($G241+(SUM($G277:G277)))*H$7","v":4.1710509142486247E-3},{"$f":"($G241+(SUM($G277:H277)))*I$7","v":3.7184753961275398E-3},{"$f":"($G241+(SUM($G277:I277)))*J$7","v":4.2407677804970822E-3},{"$f":"($G241+(SUM($G277:J277)))*K$7","v":4.8521544797702834E-3},{"$f":"($G241+(SUM($G277:K277)))*L$7","v":4.7694886325332841E-3},{"$f":"IF(COUNT($H277:L277)>=Input!$W$7,0,($G241+(SUM($G277:L277)))*M$7)","v":0},{"$f":"IF(COUNT($H277:M277)>=Input!$W$7,0,($G241+(SUM($G277:M277)))*N$7)","v":0},{"$f":"IF(COUNT($H277:N277)>=Input!$W$7,0,($G241+(SUM($G277:N277)))*O$7)","v":0},{"$f":"IF(COUNT($H277:O277)>=Input!$W$7,0,($G241+(SUM($G277:O277)))*P$7)","v":0},{"$f":"IF(COUNT($H277:P277)>=Input!$W$7,0,($G241+(SUM($G277:P277)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H277:L277)=Input!$W$7, SUM($G277:L277), 0)","v":2.1751937203176815E-2},{"$f":"IF(COUNT($H277:M277)=Input!$W$7, SUM($G277:M277), 0)","v":0},{"$f":"IF(COUNT($H277:N277)=Input!$W$7, SUM($G277:N277), 0)","v":0},{"$f":"IF(COUNT($H277:O277)=Input!$W$7, SUM($G277:O277), 0)","v":0},{"$f":"IF(COUNT($H277:P277)=Input!$W$7, SUM($G277:P277), 0)","v":0},{"$f":"IF(COUNT($H277:Q277)=Input!$W$7, SUM($G277:Q277), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,{"$f":"($G242+(SUM($G279:G279)))*H$7","v":0.29560660480266071},{"$f":"($G242+(SUM($G279:H279)))*I$7","v":0.26353211924038628},{"$f":"($G242+(SUM($G279:I279)))*J$7","v":0.30054750975752154},{"$f":"($G242+(SUM($G279:J279)))*K$7","v":0.34387710465080595},{"$f":"($G242+(SUM($G279:K279)))*L$7","v":0.33801849229213449},{"$f":"IF(COUNT($H279:L279)>=Input!$W$7,0,($G242+(SUM($G279:L279)))*M$7)","v":0},{"$f":"IF(COUNT($H279:M279)>=Input!$W$7,0,($G242+(SUM($G279:M279)))*N$7)","v":0},{"$f":"IF(COUNT($H279:N279)>=Input!$W$7,0,($G242+(SUM($G279:N279)))*O$7)","v":0},{"$f":"IF(COUNT($H279:O279)>=Input!$W$7,0,($G242+(SUM($G279:O279)))*P$7)","v":0},{"$f":"IF(COUNT($H279:P279)>=Input!$W$7,0,($G242+(SUM($G279:P279)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H279:L279)=Input!$W$7, SUM($G279:L279), 0)","v":1.541581830743509},{"$f":"IF(COUNT($H279:M279)=Input!$W$7, SUM($G279:M279), 0)","v":0},{"$f":"IF(COUNT($H279:N279)=Input!$W$7, SUM($G279:N279), 0)","v":0},{"$f":"IF(COUNT($H279:O279)=Input!$W$7, SUM($G279:O279), 0)","v":0},{"$f":"IF(COUNT($H279:P279)=Input!$W$7, SUM($G279:P279), 0)","v":0},{"$f":"IF(COUNT($H279:Q279)=Input!$W$7, SUM($G279:Q279), 0)","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,{"$f":"($G243+(SUM($G281:G281)))*H$7","v":0},{"$f":"($G243+(SUM($G281:H281)))*I$7","v":0},{"$f":"($G243+(SUM($G281:I281)))*J$7","v":0},{"$f":"($G243+(SUM($G281:J281)))*K$7","v":0},{"$f":"($G243+(SUM($G281:K281)))*L$7","v":0},{"$f":"IF(COUNT($H281:L281)>=Input!$W$7,0,($G243+(SUM($G281:L281)))*M$7)","v":0},{"$f":"IF(COUNT($H281:M281)>=Input!$W$7,0,($G243+(SUM($G281:M281)))*N$7)","v":0},{"$f":"IF(COUNT($H281:N281)>=Input!$W$7,0,($G243+(SUM($G281:N281)))*O$7)","v":0},{"$f":"IF(COUNT($H281:O281)>=Input!$W$7,0,($G243+(SUM($G281:O281)))*P$7)","v":0},{"$f":"IF(COUNT($H281:P281)>=Input!$W$7,0,($G243+(SUM($G281:P281)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H281:L281)=Input!$W$7, SUM($G281:L281), 0)","v":0},{"$f":"IF(COUNT($H281:M281)=Input!$W$7, SUM($G281:M281), 0)","v":0},{"$f":"IF(COUNT($H281:N281)=Input!$W$7, SUM($G281:N281), 0)","v":0},{"$f":"IF(COUNT($H281:O281)=Input!$W$7, SUM($G281:O281), 0)","v":0},{"$f":"IF(COUNT($H281:P281)=Input!$W$7, SUM($G281:P281), 0)","v":0},{"$f":"IF(COUNT($H281:Q281)=Input!$W$7, SUM($G281:Q281), 0)","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,{"$f":"($G244+(SUM($G283:G283)))*H$7","v":0.4612024668942612},{"$f":"($G244+(SUM($G283:H283)))*I$7","v":0.41116017546589262},{"$f":"($G244+(SUM($G283:I283)))*J$7","v":0.468911217364817},{"$f":"($G244+(SUM($G283:J283)))*K$7","v":0.53651361774978923},{"$f":"($G244+(SUM($G283:K283)))*L$7","v":0.52737306937063433},{"$f":"IF(COUNT($H283:L283)>=Input!$W$7,0,($G244+(SUM($G283:L283)))*M$7)","v":0},{"$f":"IF(COUNT($H283:M283)>=Input!$W$7,0,($G244+(SUM($G283:M283)))*N$7)","v":0},{"$f":"IF(COUNT($H283:N283)>=Input!$W$7,0,($G244+(SUM($G283:N283)))*O$7)","v":0},{"$f":"IF(COUNT($H283:O283)>=Input!$W$7,0,($G244+(SUM($G283:O283)))*P$7)","v":0},{"$f":"IF(COUNT($H283:P283)>=Input!$W$7,0,($G244+(SUM($G283:P283)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H283:L283)=Input!$W$7, SUM($G283:L283), 0)","v":2.4051605468453947},{"$f":"IF(COUNT($H283:M283)=Input!$W$7, SUM($G283:M283), 0)","v":0},{"$f":"IF(COUNT($H283:N283)=Input!$W$7, SUM($G283:N283), 0)","v":0},{"$f":"IF(COUNT($H283:O283)=Input!$W$7, SUM($G283:O283), 0)","v":0},{"$f":"IF(COUNT($H283:P283)=Input!$W$7, SUM($G283:P283), 0)","v":0},{"$f":"IF(COUNT($H283:Q283)=Input!$W$7, SUM($G283:Q283), 0)","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,{"$f":"($G245+(SUM($G285:G285)))*H$7","v":3.9874607434384542E-2},{"$f":"($G245+(SUM($G285:H285)))*I$7","v":3.5548054848357838E-2},{"$f":"($G245+(SUM($G285:I285)))*J$7","v":4.0541089990067648E-2},{"$f":"($G245+(SUM($G285:J285)))*K$7","v":4.6385853126581569E-2},{"$f":"($G245+(SUM($G285:K285)))*L$7","v":4.5595580297365823E-2},{"$f":"IF(COUNT($H285:L285)>=Input!$W$7,0,($G245+(SUM($G285:L285)))*M$7)","v":0},{"$f":"IF(COUNT($H285:M285)>=Input!$W$7,0,($G245+(SUM($G285:M285)))*N$7)","v":0},{"$f":"IF(COUNT($H285:N285)>=Input!$W$7,0,($G245+(SUM($G285:N285)))*O$7)","v":0},{"$f":"IF(COUNT($H285:O285)>=Input!$W$7,0,($G245+(SUM($G285:O285)))*P$7)","v":0},{"$f":"IF(COUNT($H285:P285)>=Input!$W$7,0,($G245+(SUM($G285:P285)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H285:L285)=Input!$W$7, SUM($G285:L285), 0)","v":0.20794518569675741},{"$f":"IF(COUNT($H285:M285)=Input!$W$7, SUM($G285:M285), 0)","v":0},{"$f":"IF(COUNT($H285:N285)=Input!$W$7, SUM($G285:N285), 0)","v":0},{"$f":"IF(COUNT($H285:O285)=Input!$W$7, SUM($G285:O285), 0)","v":0},{"$f":"IF(COUNT($H285:P285)=Input!$W$7, SUM($G285:P285), 0)","v":0},{"$f":"IF(COUNT($H285:Q285)=Input!$W$7, SUM($G285:Q285), 0)","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,{"$f":"($G246+(SUM($G287:G287)))*H$7","v":-0.55862181028840852},{"$f":"($G246+(SUM($G287:H287)))*I$7","v":-0.49800913486855986},{"$f":"($G246+(SUM($G287:I287)))*J$7","v":-0.56795887253771071},{"$f":"($G246+(SUM($G287:J287)))*K$7","v":-0.64984086145507092},{"$f":"($G246+(SUM($G287:K287)))*L$7","v":-0.63876956403340501},{"$f":"IF(COUNT($H287:L287)>=Input!$W$7,0,($G246+(SUM($G287:L287)))*M$7)","v":0},{"$f":"IF(COUNT($H287:M287)>=Input!$W$7,0,($G246+(SUM($G287:M287)))*N$7)","v":0},{"$f":"IF(COUNT($H287:N287)>=Input!$W$7,0,($G246+(SUM($G287:N287)))*O$7)","v":0},{"$f":"IF(COUNT($H287:O287)>=Input!$W$7,0,($G246+(SUM($G287:O287)))*P$7)","v":0},{"$f":"IF(COUNT($H287:P287)>=Input!$W$7,0,($G246+(SUM($G287:P287)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H287:L287)=Input!$W$7, SUM($G287:L287), 0)","v":-2.9132002431831552},{"$f":"IF(COUNT($H287:M287)=Input!$W$7, SUM($G287:M287), 0)","v":0},{"$f":"IF(COUNT($H287:N287)=Input!$W$7, SUM($G287:N287), 0)","v":0},{"$f":"IF(COUNT($H287:O287)=Input!$W$7, SUM($G287:O287), 0)","v":0},{"$f":"IF(COUNT($H287:P287)=Input!$W$7, SUM($G287:P287), 0)","v":0},{"$f":"IF(COUNT($H287:Q287)=Input!$W$7, SUM($G287:Q287), 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G247+(SUM($G289:G289)))*H$7","v":0},{"$f":"($G247+(SUM($G289:H289)))*I$7","v":0},{"$f":"($G247+(SUM($G289:I289)))*J$7","v":0},{"$f":"($G247+(SUM($G289:J289)))*K$7","v":0},{"$f":"($G247+(SUM($G289:K289)))*L$7","v":0},{"$f":"IF(COUNT($H289:L289)>=Input!$W$7,0,($G247+(SUM($G289:L289)))*M$7)","v":0},{"$f":"IF(COUNT($H289:M289)>=Input!$W$7,0,($G247+(SUM($G289:M289)))*N$7)","v":0},{"$f":"IF(COUNT($H289:N289)>=Input!$W$7,0,($G247+(SUM($G289:N289)))*O$7)","v":0},{"$f":"IF(COUNT($H289:O289)>=Input!$W$7,0,($G247+(SUM($G289:O289)))*P$7)","v":0},{"$f":"IF(COUNT($H289:P289)>=Input!$W$7,0,($G247+(SUM($G289:P289)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H289:L289)=Input!$W$7, SUM($G289:L289), 0)","v":0},{"$f":"IF(COUNT($H289:M289)=Input!$W$7, SUM($G289:M289), 0)","v":0},{"$f":"IF(COUNT($H289:N289)=Input!$W$7, SUM($G289:N289), 0)","v":0},{"$f":"IF(COUNT($H289:O289)=Input!$W$7, SUM($G289:O289), 0)","v":0},{"$f":"IF(COUNT($H289:P289)=Input!$W$7, SUM($G289:P289), 0)","v":0},{"$f":"IF(COUNT($H289:Q289)=Input!$W$7, SUM($G289:Q289), 0)","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,{"$f":"($G248+(SUM($G291:G291)))*H$7","v":3.3704763279203596E-2},{"$f":"($G248+(SUM($G291:H291)))*I$7","v":3.0047663181929446E-2},{"$f":"($G248+(SUM($G291:I291)))*J$7","v":3.4268120217726003E-2},{"$f":"($G248+(SUM($G291:J291)))*K$7","v":3.9208516389986341E-2},{"$f":"($G248+(SUM($G291:K291)))*L$7","v":3.8540523390217407E-2},{"$f":"IF(COUNT($H291:L291)>=Input!$W$7,0,($G248+(SUM($G291:L291)))*M$7)","v":0},{"$f":"IF(COUNT($H291:M291)>=Input!$W$7,0,($G248+(SUM($G291:M291)))*N$7)","v":0},{"$f":"IF(COUNT($H291:N291)>=Input!$W$7,0,($G248+(SUM($G291:N291)))*O$7)","v":0},{"$f":"IF(COUNT($H291:O291)>=Input!$W$7,0,($G248+(SUM($G291:O291)))*P$7)","v":0},{"$f":"IF(COUNT($H291:P291)>=Input!$W$7,0,($G248+(SUM($G291:P291)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H291:L291)=Input!$W$7, SUM($G291:L291), 0)","v":0.17576958645906279},{"$f":"IF(COUNT($H291:M291)=Input!$W$7, SUM($G291:M291), 0)","v":0},{"$f":"IF(COUNT($H291:N291)=Input!$W$7, SUM($G291:N291), 0)","v":0},{"$f":"IF(COUNT($H291:O291)=Input!$W$7, SUM($G291:O291), 0)","v":0},{"$f":"IF(COUNT($H291:P291)=Input!$W$7, SUM($G291:P291), 0)","v":0},{"$f":"IF(COUNT($H291:Q291)=Input!$W$7, SUM($G291:Q291), 0)","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,{"$f":"($G249+(SUM($G293:G293)))*H$7","v":0.43049650992734201},{"$f":"($G249+(SUM($G293:H293)))*I$7","v":0.38378593625294161},{"$f":"($G249+(SUM($G293:I293)))*J$7","v":0.43769202688938774},{"$f":"($G249+(SUM($G293:J293)))*K$7","v":0.50079359185806271},{"$f":"($G249+(SUM($G293:K293)))*L$7","v":0.49226160328795293},{"$f":"IF(COUNT($H293:L293)>=Input!$W$7,0,($G249+(SUM($G293:L293)))*M$7)","v":0},{"$f":"IF(COUNT($H293:M293)>=Input!$W$7,0,($G249+(SUM($G293:M293)))*N$7)","v":0},{"$f":"IF(COUNT($H293:N293)>=Input!$W$7,0,($G249+(SUM($G293:N293)))*O$7)","v":0},{"$f":"IF(COUNT($H293:O293)>=Input!$W$7,0,($G249+(SUM($G293:O293)))*P$7)","v":0},{"$f":"IF(COUNT($H293:P293)>=Input!$W$7,0,($G249+(SUM($G293:P293)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H293:L293)=Input!$W$7, SUM($G293:L293), 0)","v":2.2450296682156869},{"$f":"IF(COUNT($H293:M293)=Input!$W$7, SUM($G293:M293), 0)","v":0},{"$f":"IF(COUNT($H293:N293)=Input!$W$7, SUM($G293:N293), 0)","v":0},{"$f":"IF(COUNT($H293:O293)=Input!$W$7, SUM($G293:O293), 0)","v":0},{"$f":"IF(COUNT($H293:P293)=Input!$W$7, SUM($G293:P293), 0)","v":0},{"$f":"IF(COUNT($H293:Q293)=Input!$W$7, SUM($G293:Q293), 0)","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,{"$f":"($G250+(SUM($G295:G295)))*H$7","v":0},{"$f":"($G250+(SUM($G295:H295)))*I$7","v":0},{"$f":"($G250+(SUM($G295:I295)))*J$7","v":0},{"$f":"($G250+(SUM($G295:J295)))*K$7","v":0},{"$f":"($G250+(SUM($G295:K295)))*L$7","v":0},{"$f":"IF(COUNT($H295:L295)>=Input!$W$7,0,($G250+(SUM($G295:L295)))*M$7)","v":0},{"$f":"IF(COUNT($H295:M295)>=Input!$W$7,0,($G250+(SUM($G295:M295)))*N$7)","v":0},{"$f":"IF(COUNT($H295:N295)>=Input!$W$7,0,($G250+(SUM($G295:N295)))*O$7)","v":0},{"$f":"IF(COUNT($H295:O295)>=Input!$W$7,0,($G250+(SUM($G295:O295)))*P$7)","v":0},{"$f":"IF(COUNT($H295:P295)>=Input!$W$7,0,($G250+(SUM($G295:P295)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H295:L295)=Input!$W$7, SUM($G295:L295), 0)","v":0},{"$f":"IF(COUNT($H295:M295)=Input!$W$7, SUM($G295:M295), 0)","v":0},{"$f":"IF(COUNT($H295:N295)=Input!$W$7, SUM($G295:N295), 0)","v":0},{"$f":"IF(COUNT($H295:O295)=Input!$W$7, SUM($G295:O295), 0)","v":0},{"$f":"IF(COUNT($H295:P295)=Input!$W$7, SUM($G295:P295), 0)","v":0},{"$f":"IF(COUNT($H295:Q295)=Input!$W$7, SUM($G295:Q295), 0)","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,{"$f":"($G251+(SUM($G297:G297)))*H$7","v":1.2323334990115854E-2},{"$f":"($G251+(SUM($G297:H297)))*I$7","v":1.09862044125247E-2},{"$f":"($G251+(SUM($G297:I297)))*J$7","v":1.2529312887509999E-2},{"$f":"($G251+(SUM($G297:J297)))*K$7","v":1.4335649769638928E-2},{"$f":"($G251+(SUM($G297:K297)))*L$7","v":1.4091414216372658E-2},{"$f":"IF(COUNT($H297:L297)>=Input!$W$7,0,($G251+(SUM($G297:L297)))*M$7)","v":0},{"$f":"IF(COUNT($H297:M297)>=Input!$W$7,0,($G251+(SUM($G297:M297)))*N$7)","v":0},{"$f":"IF(COUNT($H297:N297)>=Input!$W$7,0,($G251+(SUM($G297:N297)))*O$7)","v":0},{"$f":"IF(COUNT($H297:O297)>=Input!$W$7,0,($G251+(SUM($G297:O297)))*P$7)","v":0},{"$f":"IF(COUNT($H297:P297)>=Input!$W$7,0,($G251+(SUM($G297:P297)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H297:L297)=Input!$W$7, SUM($G297:L297), 0)","v":6.4265916276162141E-2},{"$f":"IF(COUNT($H297:M297)=Input!$W$7, SUM($G297:M297), 0)","v":0},{"$f":"IF(COUNT($H297:N297)=Input!$W$7, SUM($G297:N297), 0)","v":0},{"$f":"IF(COUNT($H297:O297)=Input!$W$7, SUM($G297:O297), 0)","v":0},{"$f":"IF(COUNT($H297:P297)=Input!$W$7, SUM($G297:P297), 0)","v":0},{"$f":"IF(COUNT($H297:Q297)=Input!$W$7, SUM($G297:Q297), 0)","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,{"$f":"($G252+(SUM($G299:G299)))*H$7","v":1.3521349003336319E-2},{"$f":"($G252+(SUM($G299:H299)))*I$7","v":1.2054229167906714E-2},{"$f":"($G252+(SUM($G299:I299)))*J$7","v":1.3747351058776138E-2},{"$f":"($G252+(SUM($G299:J299)))*K$7","v":1.5729291127795881E-2},{"$f":"($G252+(SUM($G299:K299)))*L$7","v":1.5461312195357145E-2},{"$f":"IF(COUNT($H299:L299)>=Input!$W$7,0,($G252+(SUM($G299:L299)))*M$7)","v":0},{"$f":"IF(COUNT($H299:M299)>=Input!$W$7,0,($G252+(SUM($G299:M299)))*N$7)","v":0},{"$f":"IF(COUNT($H299:N299)>=Input!$W$7,0,($G252+(SUM($G299:N299)))*O$7)","v":0},{"$f":"IF(COUNT($H299:O299)>=Input!$W$7,0,($G252+(SUM($G299:O299)))*P$7)","v":0},{"$f":"IF(COUNT($H299:P299)>=Input!$W$7,0,($G252+(SUM($G299:P299)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H299:L299)=Input!$W$7, SUM($G299:L299), 0)","v":7.0513532553172192E-2},{"$f":"IF(COUNT($H299:M299)=Input!$W$7, SUM($G299:M299), 0)","v":0},{"$f":"IF(COUNT($H299:N299)=Input!$W$7, SUM($G299:N299), 0)","v":0},{"$f":"IF(COUNT($H299:O299)=Input!$W$7, SUM($G299:O299), 0)","v":0},{"$f":"IF(COUNT($H299:P299)=Input!$W$7, SUM($G299:P299), 0)","v":0},{"$f":"IF(COUNT($H299:Q299)=Input!$W$7, SUM($G299:Q299), 0)","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,{"$f":"($G253+(SUM($G301:G301)))*H$7","v":6.1734987895236557E-2},{"$f":"($G253+(SUM($G301:H301)))*I$7","v":5.5036497584930989E-2},{"$f":"($G253+(SUM($G301:I301)))*J$7","v":6.2766854919261539E-2},{"$f":"($G253+(SUM($G301:J301)))*K$7","v":7.1815881472738388E-2},{"$f":"($G253+(SUM($G301:K301)))*L$7","v":7.0592358868137209E-2},{"$f":"IF(COUNT($H301:L301)>=Input!$W$7,0,($G253+(SUM($G301:L301)))*M$7)","v":0},{"$f":"IF(COUNT($H301:M301)>=Input!$W$7,0,($G253+(SUM($G301:M301)))*N$7)","v":0},{"$f":"IF(COUNT($H301:N301)>=Input!$W$7,0,($G253+(SUM($G301:N301)))*O$7)","v":0},{"$f":"IF(COUNT($H301:O301)>=Input!$W$7,0,($G253+(SUM($G301:O301)))*P$7)","v":0},{"$f":"IF(COUNT($H301:P301)>=Input!$W$7,0,($G253+(SUM($G301:P301)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H301:L301)=Input!$W$7, SUM($G301:L301), 0)","v":0.32194658074030469},{"$f":"IF(COUNT($H301:M301)=Input!$W$7, SUM($G301:M301), 0)","v":0},{"$f":"IF(COUNT($H301:N301)=Input!$W$7, SUM($G301:N301), 0)","v":0},{"$f":"IF(COUNT($H301:O301)=Input!$W$7, SUM($G301:O301), 0)","v":0},{"$f":"IF(COUNT($H301:P301)=Input!$W$7, SUM($G301:P301), 0)","v":0},{"$f":"IF(COUNT($H301:Q301)=Input!$W$7, SUM($G301:Q301), 0)","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,{"$f":"($G254+(SUM($G303:G303)))*H$7","v":0},{"$f":"($G254+(SUM($G303:H303)))*I$7","v":0},{"$f":"($G254+(SUM($G303:I303)))*J$7","v":0},{"$f":"($G254+(SUM($G303:J303)))*K$7","v":0},{"$f":"($G254+(SUM($G303:K303)))*L$7","v":0},{"$f":"IF(COUNT($H303:L303)>=Input!$W$7,0,($G254+(SUM($G303:L303)))*M$7)","v":0},{"$f":"IF(COUNT($H303:M303)>=Input!$W$7,0,($G254+(SUM($G303:M303)))*N$7)","v":0},{"$f":"IF(COUNT($H303:N303)>=Input!$W$7,0,($G254+(SUM($G303:N303)))*O$7)","v":0},{"$f":"IF(COUNT($H303:O303)>=Input!$W$7,0,($G254+(SUM($G303:O303)))*P$7)","v":0},{"$f":"IF(COUNT($H303:P303)>=Input!$W$7,0,($G254+(SUM($G303:P303)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H303:L303)=Input!$W$7, SUM($G303:L303), 0)","v":0},{"$f":"IF(COUNT($H303:M303)=Input!$W$7, SUM($G303:M303), 0)","v":0},{"$f":"IF(COUNT($H303:N303)=Input!$W$7, SUM($G303:N303), 0)","v":0},{"$f":"IF(COUNT($H303:O303)=Input!$W$7, SUM($G303:O303), 0)","v":0},{"$f":"IF(COUNT($H303:P303)=Input!$W$7, SUM($G303:P303), 0)","v":0},{"$f":"IF(COUNT($H303:Q303)=Input!$W$7, SUM($G303:Q303), 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G255+(SUM($G305:G305)))*H$7","v":0},{"$f":"($G255+(SUM($G305:H305)))*I$7","v":0},{"$f":"($G255+(SUM($G305:I305)))*J$7","v":0},{"$f":"($G255+(SUM($G305:J305)))*K$7","v":0},{"$f":"($G255+(SUM($G305:K305)))*L$7","v":0},{"$f":"IF(COUNT($H305:L305)>=Input!$W$7,0,($G255+(SUM($G305:L305)))*M$7)","v":0},{"$f":"IF(COUNT($H305:M305)>=Input!$W$7,0,($G255+(SUM($G305:M305)))*N$7)","v":0},{"$f":"IF(COUNT($H305:N305)>=Input!$W$7,0,($G255+(SUM($G305:N305)))*O$7)","v":0},{"$f":"IF(COUNT($H305:O305)>=Input!$W$7,0,($G255+(SUM($G305:O305)))*P$7)","v":0},{"$f":"IF(COUNT($H305:P305)>=Input!$W$7,0,($G255+(SUM($G305:P305)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H305:L305)=Input!$W$7, SUM($G305:L305), 0)","v":0},{"$f":"IF(COUNT($H305:M305)=Input!$W$7, SUM($G305:M305), 0)","v":0},{"$f":"IF(COUNT($H305:N305)=Input!$W$7, SUM($G305:N305), 0)","v":0},{"$f":"IF(COUNT($H305:O305)=Input!$W$7, SUM($G305:O305), 0)","v":0},{"$f":"IF(COUNT($H305:P305)=Input!$W$7, SUM($G305:P305), 0)","v":0},{"$f":"IF(COUNT($H305:Q305)=Input!$W$7, SUM($G305:Q305), 0)","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,{"$f":"($G256+(SUM($G307:G307)))*H$7","v":0},{"$f":"($G256+(SUM($G307:H307)))*I$7","v":0},{"$f":"($G256+(SUM($G307:I307)))*J$7","v":0},{"$f":"($G256+(SUM($G307:J307)))*K$7","v":0},{"$f":"($G256+(SUM($G307:K307)))*L$7","v":0},{"$f":"IF(COUNT($H307:L307)>=Input!$W$7,0,($G256+(SUM($G307:L307)))*M$7)","v":0},{"$f":"IF(COUNT($H307:M307)>=Input!$W$7,0,($G256+(SUM($G307:M307)))*N$7)","v":0},{"$f":"IF(COUNT($H307:N307)>=Input!$W$7,0,($G256+(SUM($G307:N307)))*O$7)","v":0},{"$f":"IF(COUNT($H307:O307)>=Input!$W$7,0,($G256+(SUM($G307:O307)))*P$7)","v":0},{"$f":"IF(COUNT($H307:P307)>=Input!$W$7,0,($G256+(SUM($G307:P307)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H307:L307)=Input!$W$7, SUM($G307:L307), 0)","v":0},{"$f":"IF(COUNT($H307:M307)=Input!$W$7, SUM($G307:M307), 0)","v":0},{"$f":"IF(COUNT($H307:N307)=Input!$W$7, SUM($G307:N307), 0)","v":0},{"$f":"IF(COUNT($H307:O307)=Input!$W$7, SUM($G307:O307), 0)","v":0},{"$f":"IF(COUNT($H307:P307)=Input!$W$7, SUM($G307:P307), 0)","v":0},{"$f":"IF(COUNT($H307:Q307)=Input!$W$7, SUM($G307:Q307), 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G257+(SUM($G309:G309)))*H$7","v":0},{"$f":"($G257+(SUM($G309:H309)))*I$7","v":0},{"$f":"($G257+(SUM($G309:I309)))*J$7","v":0},{"$f":"($G257+(SUM($G309:J309)))*K$7","v":0},{"$f":"($G257+(SUM($G309:K309)))*L$7","v":0},{"$f":"IF(COUNT($H309:L309)>=Input!$W$7,0,($G257+(SUM($G309:L309)))*M$7)","v":0},{"$f":"IF(COUNT($H309:M309)>=Input!$W$7,0,($G257+(SUM($G309:M309)))*N$7)","v":0},{"$f":"IF(COUNT($H309:N309)>=Input!$W$7,0,($G257+(SUM($G309:N309)))*O$7)","v":0},{"$f":"IF(COUNT($H309:O309)>=Input!$W$7,0,($G257+(SUM($G309:O309)))*P$7)","v":0},{"$f":"IF(COUNT($H309:P309)>=Input!$W$7,0,($G257+(SUM($G309:P309)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H309:L309)=Input!$W$7,SUM($G309:L309),0)","v":0},{"$f":"IF(COUNT($H309:M309)=Input!$W$7,SUM($G309:M309),0)","v":0},{"$f":"IF(COUNT($H309:N309)=Input!$W$7,SUM($G309:N309),0)","v":0},{"$f":"IF(COUNT($H309:O309)=Input!$W$7,SUM($G309:O309),0)","v":0},{"$f":"IF(COUNT($H309:P309)=Input!$W$7,SUM($G309:P309),0)","v":0},{"$f":"IF(COUNT($H309:Q309)=Input!$W$7,SUM($G309:Q309),0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G258+(SUM($G311:G311)))*H$7","v":0},{"$f":"($G258+(SUM($G311:H311)))*I$7","v":0},{"$f":"($G258+(SUM($G311:I311)))*J$7","v":0},{"$f":"($G258+(SUM($G311:J311)))*K$7","v":0},{"$f":"($G258+(SUM($G311:K311)))*L$7","v":0},{"$f":"IF(COUNT($H311:L311)>=Input!$W$7,0,($G258+(SUM($G311:L311)))*M$7)","v":0},{"$f":"IF(COUNT($H311:M311)>=Input!$W$7,0,($G258+(SUM($G311:M311)))*N$7)","v":0},{"$f":"IF(COUNT($H311:N311)>=Input!$W$7,0,($G258+(SUM($G311:N311)))*O$7)","v":0},{"$f":"IF(COUNT($H311:O311)>=Input!$W$7,0,($G258+(SUM($G311:O311)))*P$7)","v":0},{"$f":"IF(COUNT($H311:P311)>=Input!$W$7,0,($G258+(SUM($G311:P311)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H311:L311)=Input!$W$7,SUM($G311:L311),0)","v":0},{"$f":"IF(COUNT($H311:M311)=Input!$W$7,SUM($G311:M311),0)","v":0},{"$f":"IF(COUNT($H311:N311)=Input!$W$7,SUM($G311:N311),0)","v":0},{"$f":"IF(COUNT($H311:O311)=Input!$W$7,SUM($G311:O311),0)","v":0},{"$f":"IF(COUNT($H311:P311)=Input!$W$7,SUM($G311:P311),0)","v":0},{"$f":"IF(COUNT($H311:Q311)=Input!$W$7,SUM($G311:Q311),0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G259+(SUM($G313:G313)))*H$7","v":0},{"$f":"($G259+(SUM($G313:H313)))*I$7","v":0},{"$f":"($G259+(SUM($G313:I313)))*J$7","v":0},{"$f":"($G259+(SUM($G313:J313)))*K$7","v":0},{"$f":"($G259+(SUM($G313:K313)))*L$7","v":0},{"$f":"IF(COUNT($H313:L313)>=Input!$W$7,0,($G259+(SUM($G313:L313)))*M$7)","v":0},{"$f":"IF(COUNT($H313:M313)>=Input!$W$7,0,($G259+(SUM($G313:M313)))*N$7)","v":0},{"$f":"IF(COUNT($H313:N313)>=Input!$W$7,0,($G259+(SUM($G313:N313)))*O$7)","v":0},{"$f":"IF(COUNT($H313:O313)>=Input!$W$7,0,($G259+(SUM($G313:O313)))*P$7)","v":0},{"$f":"IF(COUNT($H313:P313)>=Input!$W$7,0,($G259+(SUM($G313:P313)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H313:L313)=Input!$W$7,SUM($G313:L313),0)","v":0},{"$f":"IF(COUNT($H313:M313)=Input!$W$7,SUM($G313:M313),0)","v":0},{"$f":"IF(COUNT($H313:N313)=Input!$W$7,SUM($G313:N313),0)","v":0},{"$f":"IF(COUNT($H313:O313)=Input!$W$7,SUM($G313:O313),0)","v":0},{"$f":"IF(COUNT($H313:P313)=Input!$W$7,SUM($G313:P313),0)","v":0},{"$f":"IF(COUNT($H313:Q313)=Input!$W$7,SUM($G313:Q313),0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G260+(SUM($G315:G315)))*H$7","v":0},{"$f":"($G260+(SUM($G315:H315)))*I$7","v":0},{"$f":"($G260+(SUM($G315:I315)))*J$7","v":0},{"$f":"($G260+(SUM($G315:J315)))*K$7","v":0},{"$f":"($G260+(SUM($G315:K315)))*L$7","v":0},{"$f":"IF(COUNT($H315:L315)>=Input!$W$7,0,($G260+(SUM($G315:L315)))*M$7)","v":0},{"$f":"IF(COUNT($H315:M315)>=Input!$W$7,0,($G260+(SUM($G315:M315)))*N$7)","v":0},{"$f":"IF(COUNT($H315:N315)>=Input!$W$7,0,($G260+(SUM($G315:N315)))*O$7)","v":0},{"$f":"IF(COUNT($H315:O315)>=Input!$W$7,0,($G260+(SUM($G315:O315)))*P$7)","v":0},{"$f":"IF(COUNT($H315:P315)>=Input!$W$7,0,($G260+(SUM($G315:P315)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H315:L315)=Input!$W$7,SUM($G315:L315),0)","v":0},{"$f":"IF(COUNT($H315:M315)=Input!$W$7,SUM($G315:M315),0)","v":0},{"$f":"IF(COUNT($H315:N315)=Input!$W$7,SUM($G315:N315),0)","v":0},{"$f":"IF(COUNT($H315:O315)=Input!$W$7,SUM($G315:O315),0)","v":0},{"$f":"IF(COUNT($H315:P315)=Input!$W$7,SUM($G315:P315),0)","v":0},{"$f":"IF(COUNT($H315:Q315)=Input!$W$7,SUM($G315:Q315),0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G261+(SUM($G317:G317)))*H$7","v":0},{"$f":"($G261+(SUM($G317:H317)))*I$7","v":0},{"$f":"($G261+(SUM($G317:I317)))*J$7","v":0},{"$f":"($G261+(SUM($G317:J317)))*K$7","v":0},{"$f":"($G261+(SUM($G317:K317)))*L$7","v":0},{"$f":"IF(COUNT($H317:L317)>=Input!$W$7,0,($G261+(SUM($G317:L317)))*M$7)","v":0},{"$f":"IF(COUNT($H317:M317)>=Input!$W$7,0,($G261+(SUM($G317:M317)))*N$7)","v":0},{"$f":"IF(COUNT($H317:N317)>=Input!$W$7,0,($G261+(SUM($G317:N317)))*O$7)","v":0},{"$f":"IF(COUNT($H317:O317)>=Input!$W$7,0,($G261+(SUM($G317:O317)))*P$7)","v":0},{"$f":"IF(COUNT($H317:P317)>=Input!$W$7,0,($G261+(SUM($G317:P317)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H317:L317)=Input!$W$7,SUM($G317:L317),0)","v":0},{"$f":"IF(COUNT($H317:M317)=Input!$W$7,SUM($G317:M317),0)","v":0},{"$f":"IF(COUNT($H317:N317)=Input!$W$7,SUM($G317:N317),0)","v":0},{"$f":"IF(COUNT($H317:O317)=Input!$W$7,SUM($G317:O317),0)","v":0},{"$f":"IF(COUNT($H317:P317)=Input!$W$7,SUM($G317:P317),0)","v":0},{"$f":"IF(COUNT($H317:Q317)=Input!$W$7,SUM($G317:Q317),0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G262+(SUM($G319:G319)))*H$7","v":0},{"$f":"($G262+(SUM($G319:H319)))*I$7","v":0},{"$f":"($G262+(SUM($G319:I319)))*J$7","v":0},{"$f":"($G262+(SUM($G319:J319)))*K$7","v":0},{"$f":"($G262+(SUM($G319:K319)))*L$7","v":0},{"$f":"IF(COUNT($H319:L319)>=Input!$W$7,0,($G262+(SUM($G319:L319)))*M$7)","v":0},{"$f":"IF(COUNT($H319:M319)>=Input!$W$7,0,($G262+(SUM($G319:M319)))*N$7)","v":0},{"$f":"IF(COUNT($H319:N319)>=Input!$W$7,0,($G262+(SUM($G319:N319)))*O$7)","v":0},{"$f":"IF(COUNT($H319:O319)>=Input!$W$7,0,($G262+(SUM($G319:O319)))*P$7)","v":0},{"$f":"IF(COUNT($H319:P319)>=Input!$W$7,0,($G262+(SUM($G319:P319)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H319:L319)=Input!$W$7,SUM($G319:L319),0)","v":0},{"$f":"IF(COUNT($H319:M319)=Input!$W$7,SUM($G319:M319),0)","v":0},{"$f":"IF(COUNT($H319:N319)=Input!$W$7,SUM($G319:N319),0)","v":0},{"$f":"IF(COUNT($H319:O319)=Input!$W$7,SUM($G319:O319),0)","v":0},{"$f":"IF(COUNT($H319:P319)=Input!$W$7,SUM($G319:P319),0)","v":0},{"$f":"IF(COUNT($H319:Q319)=Input!$W$7,SUM($G319:Q319),0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G263+(SUM($G321:G321)))*H$7","v":0},{"$f":"($G263+(SUM($G321:H321)))*I$7","v":0},{"$f":"($G263+(SUM($G321:I321)))*J$7","v":0},{"$f":"($G263+(SUM($G321:J321)))*K$7","v":0},{"$f":"($G263+(SUM($G321:K321)))*L$7","v":0},{"$f":"IF(COUNT($H321:L321)>=Input!$W$7,0,($G263+(SUM($G321:L321)))*M$7)","v":0},{"$f":"IF(COUNT($H321:M321)>=Input!$W$7,0,($G263+(SUM($G321:M321)))*N$7)","v":0},{"$f":"IF(COUNT($H321:N321)>=Input!$W$7,0,($G263+(SUM($G321:N321)))*O$7)","v":0},{"$f":"IF(COUNT($H321:O321)>=Input!$W$7,0,($G263+(SUM($G321:O321)))*P$7)","v":0},{"$f":"IF(COUNT($H321:P321)>=Input!$W$7,0,($G263+(SUM($G321:P321)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H321:L321)=Input!$W$7,SUM($G321:L321),0)","v":0},{"$f":"IF(COUNT($H321:M321)=Input!$W$7,SUM($G321:M321),0)","v":0},{"$f":"IF(COUNT($H321:N321)=Input!$W$7,SUM($G321:N321),0)","v":0},{"$f":"IF(COUNT($H321:O321)=Input!$W$7,SUM($G321:O321),0)","v":0},{"$f":"IF(COUNT($H321:P321)=Input!$W$7,SUM($G321:P321),0)","v":0},{"$f":"IF(COUNT($H321:Q321)=Input!$W$7,SUM($G321:Q321),0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G264+(SUM($G323:G323)))*H$7","v":0},{"$f":"($G264+(SUM($G323:H323)))*I$7","v":0},{"$f":"($G264+(SUM($G323:I323)))*J$7","v":0},{"$f":"($G264+(SUM($G323:J323)))*K$7","v":0},{"$f":"IF(COUNT($H323:K323)>=Input!$W$7,0,($G264+(SUM($G323:K323)))*L$7)","v":0},{"$f":"IF(COUNT($H323:L323)>=Input!$W$7,0,($G264+(SUM($G323:L323)))*M$7)","v":0},{"$f":"IF(COUNT($H323:M323)>=Input!$W$7,0,($G264+(SUM($G323:M323)))*N$7)","v":0},{"$f":"IF(COUNT($H323:N323)>=Input!$W$7,0,($G264+(SUM($G323:N323)))*O$7)","v":0},{"$f":"IF(COUNT($H323:O323)>=Input!$W$7,0,($G264+(SUM($G323:O323)))*P$7)","v":0},{"$f":"IF(COUNT($H323:P323)>=Input!$W$7,0,($G264+(SUM($G323:P323)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H323:L323)=Input!$W$7,SUM($G323:L323),0)","v":0},{"$f":"IF(COUNT($H323:M323)=Input!$W$7,SUM($G323:M323),0)","v":0},{"$f":"IF(COUNT($H323:N323)=Input!$W$7,SUM($G323:N323),0)","v":0},{"$f":"IF(COUNT($H323:O323)=Input!$W$7,SUM($G323:O323),0)","v":0},{"$f":"IF(COUNT($H323:P323)=Input!$W$7,SUM($G323:P323),0)","v":0},{"$f":"IF(COUNT($H323:Q323)=Input!$W$7,SUM($G323:Q323),0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G265+(SUM($G325:G325)))*H$7","v":0},{"$f":"($G265+(SUM($G325:H325)))*I$7","v":0},{"$f":"($G265+(SUM($G325:I325)))*J$7","v":0},{"$f":"($G265+(SUM($G325:J325)))*K$7","v":0},{"$f":"($G265+(SUM($G325:K325)))*L$7","v":0},{"$f":"IF(COUNT($H325:L325)>=Input!$W$7,0,($G265+(SUM($G325:L325)))*M$7)","v":0},{"$f":"IF(COUNT($H325:M325)>=Input!$W$7,0,($G265+(SUM($G325:M325)))*N$7)","v":0},{"$f":"IF(COUNT($H325:N325)>=Input!$W$7,0,($G265+(SUM($G325:N325)))*O$7)","v":0},{"$f":"IF(COUNT($H325:O325)>=Input!$W$7,0,($G265+(SUM($G325:O325)))*P$7)","v":0},{"$f":"IF(COUNT($H325:P325)>=Input!$W$7,0,($G265+(SUM($G325:P325)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H325:L325)=Input!$W$7,SUM($G325:L325),0)","v":0},{"$f":"IF(COUNT($H325:M325)=Input!$W$7,SUM($G325:M325),0)","v":0},{"$f":"IF(COUNT($H325:N325)=Input!$W$7,SUM($G325:N325),0)","v":0},{"$f":"IF(COUNT($H325:O325)=Input!$W$7,SUM($G325:O325),0)","v":0},{"$f":"IF(COUNT($H325:P325)=Input!$W$7,SUM($G325:P325),0)","v":0},{"$f":"IF(COUNT($H325:Q325)=Input!$W$7,SUM($G325:Q325),0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G266+(SUM($G327:G327)))*H$7","v":0},{"$f":"($G266+(SUM($G327:H327)))*I$7","v":0},{"$f":"($G266+(SUM($G327:I327)))*J$7","v":0},{"$f":"($G266+(SUM($G327:J327)))*K$7","v":0},{"$f":"($G266+(SUM($G327:K327)))*L$7","v":0},{"$f":"IF(COUNT($H327:L327)>=Input!$W$7,0,($G266+(SUM($G327:L327)))*M$7)","v":0},{"$f":"IF(COUNT($H327:M327)>=Input!$W$7,0,($G266+(SUM($G327:M327)))*N$7)","v":0},{"$f":"IF(COUNT($H327:N327)>=Input!$W$7,0,($G266+(SUM($G327:N327)))*O$7)","v":0},{"$f":"IF(COUNT($H327:O327)>=Input!$W$7,0,($G266+(SUM($G327:O327)))*P$7)","v":0},{"$f":"IF(COUNT($H327:P327)>=Input!$W$7,0,($G266+(SUM($G327:P327)))*Q$7)","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H327:L327)=Input!$W$7,SUM($G327:L327),0)","v":0},{"$f":"IF(COUNT($H327:M327)=Input!$W$7,SUM($G327:M327),0)","v":0},{"$f":"IF(COUNT($H327:N327)=Input!$W$7,SUM($G327:N327),0)","v":0},{"$f":"IF(COUNT($H327:O327)=Input!$W$7,SUM($G327:O327),0)","v":0},{"$f":"IF(COUNT($H327:P327)=Input!$W$7,SUM($G327:P327),0)","v":0},{"$f":"IF(COUNT($H327:Q327)=Input!$W$7,SUM($G327:Q327),0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT($H268:L268)=Input!$W$7, SUM($G268:L268), 0)","v":21.881590443691788},{"$f":"IF(COUNT($H268:M268)=Input!$W$7, SUM($G268:M268), 0)","v":0},{"$f":"IF(COUNT($H268:N268)=Input!$W$7, SUM($G268:N268), 0)","v":0},{"$f":"IF(COUNT($H268:O268)=Input!$W$7, SUM($G268:O268), 0)","v":0},{"$f":"IF(COUNT($H268:P268)=Input!$W$7, SUM($G268:P268), 0)","v":0},{"$f":"IF(COUNT($H268:Q268)=Input!$W$7, SUM($G268:Q268), 0)","v":0}]
[]
[null,"Nominal Roll Forward for Final Year of Previous Regulatory Control Period"]
[]
[null,"Nominal Opening Regulatory Asset Base",null,null,null,null,{"$f":"SUM(G334:G363)","v":3007.5292054233037},{"$f":"SUM(H334:H363)","v":3752.8328772926616}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!J7","v":1567.1203368686852},{"$f":"G334+G366+G398+G430+G462+G494","v":1809.7026797212488}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!J8","v":29.990735563184863},27.573935018979302]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!J9","v":0},0]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!J10","v":865.89566952155053},1040.2887131087143]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!J11","v":131.59550452474167},310.42966911791308]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!J12","v":55.591907112800889},59.959868990603042]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!J13","v":21.38263997621365},11.672783199990837]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!J14","v":21.925510841995546},25.896817745291063]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!J15","v":38.006862304671365},80.995763900881485]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!J16","v":193.93438747555939},251.29999288783694]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!J17","v":0},5.1482895849372487E-4]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!J18","v":17.138879521824968},44.326047341019787]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!J19","v":31.289477999561342},49.007776663770663]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!J20","v":3.5240111344258807E-2},2.7156440411538116]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!J21","v":0.34299699237736608},0.46344007419775024]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!J22","v":22.832034818735202},20.620153813001398]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!J23","v":8.4291746410898956},11.433546321424622]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!J24","v":2.0178471489672134},6.445530517676179]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!J25","v":0},0]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!J26","v":0},{"$f":"G353+G385+G417+G449+G481+G513","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!J27","v":0},0]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!J28","v":0},0]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!J29","v":0},{"$f":"G356+G388+G420+G452+G484+G516","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!J30","v":0},0]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!J31","v":0},0]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!J32","v":0},0]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!J33","v":0},0]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!J34","v":0},0]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!J35","v":0},0]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!J36","v":0},{"$f":"G363+G395+G427+G459+G491+G523","v":0}]
[]
[null,"Nominal Forecast Net Capex",null,null,null,null,{"$f":"SUM(G366:G395)","v":290.03287303960428}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!M7","v":51.040017220308386}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!M8","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!M9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!M10","v":109.30477072424576}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!M11","v":64.766461689803393}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!M12","v":10.734444129125928}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!M13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!M14","v":5.4140416067597865}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!M15","v":17.729713538397654}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!M16","v":9.5302200493488503}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!M18","v":3.8484244911781755}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!M19","v":10.846318632360937}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!M20","v":0.2169889656180701}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!M21","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!M22","v":4.2709270444248997}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!M23","v":2.3305449480325415}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!M25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!M36","v":0}]
[]
[null,"Nominal Forecast Regulatory Depreciation",null,null,null,null,{"$f":"SUM(G398:G427)","v":-67.099477877893307}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"-Input!N7","v":-40.200199613515373}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"-Input!N8","v":-0.75821970322321119}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"-Input!N9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"-Input!N10","v":-19.705703841041647}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"-Input!N11","v":-3.6684438148776426}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"-Input!N12","v":-0.91741277857691805}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"-Input!N13","v":-0.22143547499207192}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"-Input!N14","v":-0.32382844623013157}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"-Input!N15","v":4.4165350842494719E-2}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"-Input!N16","v":0.22323854210414812}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"-Input!N17","v":5.1482895849372487E-4}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"-Input!N18","v":-0.9535786471526615}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"-Input!N19","v":-0.28370498381954656}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"-Input!N20","v":-1.9339397492687913E-2}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"-Input!N21","v":-3.7078887609205751E-3}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"-Input!N22","v":-0.16402164008605372}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"-Input!N23","v":-0.15016069954691269}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"-Input!N24","v":2.360329517363347E-3}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"-Input!N25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"-Input!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-Input!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-Input!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-Input!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-Input!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-Input!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-Input!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-Input!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-Input!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-Input!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-Input!N36","v":0}]
[]
[null,"Nominal Prudent Additional Capex Allowance",null,null,null,null,{"$f":"SUM(G430:G459)","v":9.48027670764729}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!O7","v":-33.377474754229162}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!O8","v":-2.0485808409823489}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!O9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!O10","v":-53.176023296040327}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!O11","v":55.936146718245624}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!O12","v":-15.099069472746853}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!O13","v":-9.4884213012307423}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!O14","v":-1.8789062572341408}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!O15","v":23.675022706969962}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!O16","v":15.722146820824525}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!O17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!O18","v":24.292321975169301}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!O19","v":3.3856850156679283}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!O20","v":2.4827543616841705}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!O21","v":0.12415097058130477}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!O22","v":-6.3187864100726507}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!O23","v":0.8239874318490984}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!O24","v":4.4253230391916025}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!O25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!O26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!O27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!O28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!O29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!O30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!O31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!O32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!O33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!O34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!O35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!O36","v":0}]
[]
[null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,null,{"$f":"SUM(G462:G491)","v":0}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!P7","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!P8","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!P9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!P10","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!P11","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!P12","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!P13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!P14","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!P15","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!P16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!P17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!P18","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!P19","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!P20","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!P21","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!P22","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!P23","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!P24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!P25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!P26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!P27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!P28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!P29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!P30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!P31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!P32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!P33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!P34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!P35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!P36","v":0}]
[]
[null,"Nominal Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G494:G523)","v":512.89}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!Q7","v":265.12}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!Q8","v":0.39}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!Q10","v":137.97}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!Q11","v":61.800000000000004}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!Q12","v":9.65}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!Q14","v":0.76}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!Q15","v":1.54}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!Q16","v":31.89}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!Q19","v":3.77}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!Q36","v":0}]

{"sheet":"Actual RAB roll forward","index":4,"n_rows":953,"n_cols":18,"rows_kept":953,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,null,{"$f":"\"Asset Base Roll Forward - RFM \"&Intro!L4","v":"Asset Base Roll Forward - RFM Version: 2.0"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,null,{"$f":"Input!G40","v":"2006-07"},{"$f":"Input!H40","v":"2007-08"},{"$f":"Input!I40","v":"2008-09"},{"$f":"Input!J40","v":"2009-10"},{"$f":"Input!K40","v":"2010-11"},{"$f":"Input!L40","v":"2011-12"},{"$f":"Input!M40","v":"2012-13"},{"$f":"Input!N40","v":"2013-14"},{"$f":"Input!O40","v":"2014-15"},{"$f":"Input!P40","v":"2015-16"},{"$f":"Input!Q40","v":"2016-17"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2017-18"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"Input!G245","v":2.4358130348913765E-2},{"$f":"Input!H245","v":4.2416452442159303E-2},{"$f":"Input!I245","v":2.4660912453760897E-2},{"$f":"Input!J245","v":2.8899999999999999E-2},{"$f":"Input!K245","v":3.3300000000000003E-2},{"$f":"Input!L245","v":2.5000000000000001E-2},{"$f":"Input!M245","v":0},{"$f":"Input!N245","v":0},{"$f":"Input!O245","v":0},{"$f":"Input!P245","v":0},{"$f":"Input!Q245","v":0}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"Input!G246","v":1},{"$f":"Input!H246","v":1.0243581303489138},{"$f":"Input!I246","v":1.0678077682685976},{"$f":"Input!J246","v":1.0941408821593153},{"$f":"Input!K246","v":1.1257615536537193},{"$f":"Input!L246","v":1.1632494133903883},{"$f":"Input!M246","v":1.1923306487251479},{"$f":"Input!N246","v":1.1923306487251479},{"$f":"Input!O246","v":1.1923306487251479},{"$f":"Input!P246","v":1.1923306487251479},{"$f":"Input!Q246","v":1.1923306487251479}]
[]
[null,null,{"$f":"\"Asset Values ($m Real \"&G4&\")\"","v":"Asset Values ($m Real 2006-07)"}]
[]
[null,null,"Real Actual Net Capex - As Incurred",null,null,null,null,{"$f":"SUM(H12:H41)","v":676.60194549055223},{"$f":"SUM(I12:I41)","v":600.14747037225095},421.00299426227718,390.63131297421643,611.24350695957105,0,0,0,0,{"$f":"SUM(Q12:Q41)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!H109*(1+vanilla1)^0.5","v":317.59349906583685},{"$f":"Input!I109*(1+vanilla2)^0.5","v":296.37685085709933},{"$f":"Input!J109*(1+vanilla3)^0.5","v":229.28338988637347},{"$f":"Input!K109*(1+vanilla4)^0.5","v":152.57155354038548},{"$f":"Input!L109*(1+vanilla5)^0.5","v":232.83048687680176},{"$f":"Input!M109*(1+vanilla6)^0.5","v":0},{"$f":"Input!N109*(1+vanilla7)^0.5","v":0},{"$f":"Input!O109*(1+vanilla8)^0.5","v":0},{"$f":"Input!P109*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q109*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!H110*(1+vanilla1)^0.5","v":0},{"$f":"Input!I110*(1+vanilla2)^0.5","v":0},{"$f":"Input!J110*(1+vanilla3)^0.5","v":0},{"$f":"Input!K110*(1+vanilla4)^0.5","v":8.0387400771964485E-5},{"$f":"Input!L110*(1+vanilla5)^0.5","v":5.2855621017133932E-2},{"$f":"Input!M110*(1+vanilla6)^0.5","v":0},{"$f":"Input!N110*(1+vanilla7)^0.5","v":0},{"$f":"Input!O110*(1+vanilla8)^0.5","v":0},{"$f":"Input!P110*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q110*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!H111*(1+vanilla1)^0.5","v":0},{"$f":"Input!I111*(1+vanilla2)^0.5","v":0},{"$f":"Input!J111*(1+vanilla3)^0.5","v":0},{"$f":"Input!K111*(1+vanilla4)^0.5","v":0},{"$f":"Input!L111*(1+vanilla5)^0.5","v":0},{"$f":"Input!M111*(1+vanilla6)^0.5","v":0},{"$f":"Input!N111*(1+vanilla7)^0.5","v":0},{"$f":"Input!O111*(1+vanilla8)^0.5","v":0},{"$f":"Input!P111*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q111*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!H112*(1+vanilla1)^0.5","v":208.97724930453768},{"$f":"Input!I112*(1+vanilla2)^0.5","v":171.84910904201345},{"$f":"Input!J112*(1+vanilla3)^0.5","v":81.031735485818913},{"$f":"Input!K112*(1+vanilla4)^0.5","v":120.86254980807614},{"$f":"Input!L112*(1+vanilla5)^0.5","v":201.85991961349183},{"$f":"Input!M112*(1+vanilla6)^0.5","v":0},{"$f":"Input!N112*(1+vanilla7)^0.5","v":0},{"$f":"Input!O112*(1+vanilla8)^0.5","v":0},{"$f":"Input!P112*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q112*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!H113*(1+vanilla1)^0.5","v":85.578244828773137},{"$f":"Input!I113*(1+vanilla2)^0.5","v":71.414408172280972},{"$f":"Input!J113*(1+vanilla3)^0.5","v":53.286252972841339},{"$f":"Input!K113*(1+vanilla4)^0.5","v":54.699420788278481},{"$f":"Input!L113*(1+vanilla5)^0.5","v":87.986671709602476},{"$f":"Input!M113*(1+vanilla6)^0.5","v":0},{"$f":"Input!N113*(1+vanilla7)^0.5","v":0},{"$f":"Input!O113*(1+vanilla8)^0.5","v":0},{"$f":"Input!P113*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q113*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!H114*(1+vanilla1)^0.5","v":14.197369102751123},{"$f":"Input!I114*(1+vanilla2)^0.5","v":16.459558655016536},{"$f":"Input!J114*(1+vanilla3)^0.5","v":13.253974920338528},{"$f":"Input!K114*(1+vanilla4)^0.5","v":10.805576945082242},{"$f":"Input!L114*(1+vanilla5)^0.5","v":36.170005344364768},{"$f":"Input!M114*(1+vanilla6)^0.5","v":0},{"$f":"Input!N114*(1+vanilla7)^0.5","v":0},{"$f":"Input!O114*(1+vanilla8)^0.5","v":0},{"$f":"Input!P114*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q114*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!H115*(1+vanilla1)^0.5","v":0},{"$f":"Input!I115*(1+vanilla2)^0.5","v":0},{"$f":"Input!J115*(1+vanilla3)^0.5","v":8.5675338851574218E-3},{"$f":"Input!K115*(1+vanilla4)^0.5","v":0},{"$f":"Input!L115*(1+vanilla5)^0.5","v":0},{"$f":"Input!M115*(1+vanilla6)^0.5","v":0},{"$f":"Input!N115*(1+vanilla7)^0.5","v":0},{"$f":"Input!O115*(1+vanilla8)^0.5","v":0},{"$f":"Input!P115*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q115*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!H116*(1+vanilla1)^0.5","v":0.8944997545995157},{"$f":"Input!I116*(1+vanilla2)^0.5","v":4.5730926955339513},{"$f":"Input!J116*(1+vanilla3)^0.5","v":3.0805044058188242},{"$f":"Input!K116*(1+vanilla4)^0.5","v":5.1398370159555924},{"$f":"Input!L116*(1+vanilla5)^0.5","v":10.765895314919138},{"$f":"Input!M116*(1+vanilla6)^0.5","v":0},{"$f":"Input!N116*(1+vanilla7)^0.5","v":0},{"$f":"Input!O116*(1+vanilla8)^0.5","v":0},{"$f":"Input!P116*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q116*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!H117*(1+vanilla1)^0.5","v":7.7189220023156455},{"$f":"Input!I117*(1+vanilla2)^0.5","v":5.5459511373127555},{"$f":"Input!J117*(1+vanilla3)^0.5","v":4.0393077466488094},{"$f":"Input!K117*(1+vanilla4)^0.5","v":5.239580509790061},{"$f":"Input!L117*(1+vanilla5)^0.5","v":4.3115013518219758},{"$f":"Input!M117*(1+vanilla6)^0.5","v":0},{"$f":"Input!N117*(1+vanilla7)^0.5","v":0},{"$f":"Input!O117*(1+vanilla8)^0.5","v":0},{"$f":"Input!P117*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q117*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!H118*(1+vanilla1)^0.5","v":15.858436724850682},{"$f":"Input!I118*(1+vanilla2)^0.5","v":15.581017257920807},{"$f":"Input!J118*(1+vanilla3)^0.5","v":11.648990239185709},{"$f":"Input!K118*(1+vanilla4)^0.5","v":10.160526191389406},{"$f":"Input!L118*(1+vanilla5)^0.5","v":14.938018704296008},{"$f":"Input!M118*(1+vanilla6)^0.5","v":0},{"$f":"Input!N118*(1+vanilla7)^0.5","v":0},{"$f":"Input!O118*(1+vanilla8)^0.5","v":0},{"$f":"Input!P118*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q118*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!H119*(1+vanilla1)^0.5","v":0},{"$f":"Input!I119*(1+vanilla2)^0.5","v":0},{"$f":"Input!J119*(1+vanilla3)^0.5","v":0},{"$f":"Input!K119*(1+vanilla4)^0.5","v":0},{"$f":"Input!L119*(1+vanilla5)^0.5","v":0},{"$f":"Input!M119*(1+vanilla6)^0.5","v":0},{"$f":"Input!N119*(1+vanilla7)^0.5","v":0},{"$f":"Input!O119*(1+vanilla8)^0.5","v":0},{"$f":"Input!P119*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q119*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!H120*(1+vanilla1)^0.5","v":4.3660594429308173},{"$f":"Input!I120*(1+vanilla2)^0.5","v":3.7515324071068217},{"$f":"Input!J120*(1+vanilla3)^0.5","v":10.105882191647909},{"$f":"Input!K120*(1+vanilla4)^0.5","v":13.554079315100688},{"$f":"Input!L120*(1+vanilla5)^0.5","v":3.726144575172178},{"$f":"Input!M120*(1+vanilla6)^0.5","v":0},{"$f":"Input!N120*(1+vanilla7)^0.5","v":0},{"$f":"Input!O120*(1+vanilla8)^0.5","v":0},{"$f":"Input!P120*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q120*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!H121*(1+vanilla1)^0.5","v":10.091267254406436},{"$f":"Input!I121*(1+vanilla2)^0.5","v":12.708947413730616},{"$f":"Input!J121*(1+vanilla3)^0.5","v":10.995953767494822},{"$f":"Input!K121*(1+vanilla4)^0.5","v":11.4971042766847},{"$f":"Input!L121*(1+vanilla5)^0.5","v":13.215648141720132},{"$f":"Input!M121*(1+vanilla6)^0.5","v":0},{"$f":"Input!N121*(1+vanilla7)^0.5","v":0},{"$f":"Input!O121*(1+vanilla8)^0.5","v":0},{"$f":"Input!P121*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q121*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!H122*(1+vanilla1)^0.5","v":0.13407261768024778},{"$f":"Input!I122*(1+vanilla2)^0.5","v":6.813888648092307E-3},{"$f":"Input!J122*(1+vanilla3)^0.5","v":0},{"$f":"Input!K122*(1+vanilla4)^0.5","v":0},{"$f":"Input!L122*(1+vanilla5)^0.5","v":5.496221030809067E-3},{"$f":"Input!M122*(1+vanilla6)^0.5","v":0},{"$f":"Input!N122*(1+vanilla7)^0.5","v":0},{"$f":"Input!O122*(1+vanilla8)^0.5","v":0},{"$f":"Input!P122*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q122*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!H123*(1+vanilla1)^0.5","v":0},{"$f":"Input!I123*(1+vanilla2)^0.5","v":2.4335316600329667E-2},{"$f":"Input!J123*(1+vanilla3)^0.5","v":0},{"$f":"Input!K123*(1+vanilla4)^0.5","v":0},{"$f":"Input!L123*(1+vanilla5)^0.5","v":0},{"$f":"Input!M123*(1+vanilla6)^0.5","v":0},{"$f":"Input!N123*(1+vanilla7)^0.5","v":0},{"$f":"Input!O123*(1+vanilla8)^0.5","v":0},{"$f":"Input!P123*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q123*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!H124*(1+vanilla1)^0.5","v":0.78574790727244204},{"$f":"Input!I124*(1+vanilla2)^0.5","v":1.2299491860267862},{"$f":"Input!J124*(1+vanilla3)^0.5","v":3.1337128465450244},{"$f":"Input!K124*(1+vanilla4)^0.5","v":2.7547905400603558},{"$f":"Input!L124*(1+vanilla5)^0.5","v":3.7954500768915866},{"$f":"Input!M124*(1+vanilla6)^0.5","v":0},{"$f":"Input!N124*(1+vanilla7)^0.5","v":0},{"$f":"Input!O124*(1+vanilla8)^0.5","v":0},{"$f":"Input!P124*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q124*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!H125*(1+vanilla1)^0.5","v":1.4625173333211763},{"$f":"Input!I125*(1+vanilla2)^0.5","v":1.3267614610499734},{"$f":"Input!J125*(1+vanilla3)^0.5","v":1.3346313896656341},{"$f":"Input!K125*(1+vanilla4)^0.5","v":1.9841776735568759},{"$f":"Input!L125*(1+vanilla5)^0.5","v":1.5854134084410787},{"$f":"Input!M125*(1+vanilla6)^0.5","v":0},{"$f":"Input!N125*(1+vanilla7)^0.5","v":0},{"$f":"Input!O125*(1+vanilla8)^0.5","v":0},{"$f":"Input!P125*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q125*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!H126*(1+vanilla1)^0.5","v":0},{"$f":"Input!I126*(1+vanilla2)^0.5","v":-0.70085711808949436},{"$f":"Input!J126*(1+vanilla3)^0.5","v":-0.19990912398700653},{"$f":"Input!K126*(1+vanilla4)^0.5","v":1.3620359824556312},{"$f":"Input!L126*(1+vanilla5)^0.5","v":0},{"$f":"Input!M126*(1+vanilla6)^0.5","v":0},{"$f":"Input!N126*(1+vanilla7)^0.5","v":0},{"$f":"Input!O126*(1+vanilla8)^0.5","v":0},{"$f":"Input!P126*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q126*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!H127*(1+vanilla1)^0.5","v":0},{"$f":"Input!I127*(1+vanilla2)^0.5","v":0},{"$f":"Input!J127*(1+vanilla3)^0.5","v":0},{"$f":"Input!K127*(1+vanilla4)^0.5","v":0},{"$f":"Input!L127*(1+vanilla5)^0.5","v":0},{"$f":"Input!M127*(1+vanilla6)^0.5","v":0},{"$f":"Input!N127*(1+vanilla7)^0.5","v":0},{"$f":"Input!O127*(1+vanilla8)^0.5","v":0},{"$f":"Input!P127*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q127*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!H128*(1+vanilla1)^0.5","v":8.94406015127635},{"$f":"Input!I128*(1+vanilla2)^0.5","v":0},{"$f":"Input!J128*(1+vanilla3)^0.5","v":0},{"$f":"Input!K128*(1+vanilla4)^0.5","v":0},{"$f":"Input!L128*(1+vanilla5)^0.5","v":0},{"$f":"Input!M128*(1+vanilla6)^0.5","v":0},{"$f":"Input!N128*(1+vanilla7)^0.5","v":0},{"$f":"Input!O128*(1+vanilla8)^0.5","v":0},{"$f":"Input!P128*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q128*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!H129*(1+vanilla1)^0.5","v":0},{"$f":"Input!I129*(1+vanilla2)^0.5","v":0},{"$f":"Input!J129*(1+vanilla3)^0.5","v":0},{"$f":"Input!K129*(1+vanilla4)^0.5","v":0},{"$f":"Input!L129*(1+vanilla5)^0.5","v":0},{"$f":"Input!M129*(1+vanilla6)^0.5","v":0},{"$f":"Input!N129*(1+vanilla7)^0.5","v":0},{"$f":"Input!O129*(1+vanilla8)^0.5","v":0},{"$f":"Input!P129*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q129*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!H130*(1+vanilla1)^0.5","v":0},{"$f":"Input!I130*(1+vanilla2)^0.5","v":0},{"$f":"Input!J130*(1+vanilla3)^0.5","v":0},{"$f":"Input!K130*(1+vanilla4)^0.5","v":0},{"$f":"Input!L130*(1+vanilla5)^0.5","v":0},{"$f":"Input!M130*(1+vanilla6)^0.5","v":0},{"$f":"Input!N130*(1+vanilla7)^0.5","v":0},{"$f":"Input!O130*(1+vanilla8)^0.5","v":0},{"$f":"Input!P130*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q130*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!H131*(1+vanilla1)^0.5","v":0},{"$f":"Input!I131*(1+vanilla2)^0.5","v":0},{"$f":"Input!J131*(1+vanilla3)^0.5","v":0},{"$f":"Input!K131*(1+vanilla4)^0.5","v":0},{"$f":"Input!L131*(1+vanilla5)^0.5","v":0},{"$f":"Input!M131*(1+vanilla6)^0.5","v":0},{"$f":"Input!N131*(1+vanilla7)^0.5","v":0},{"$f":"Input!O131*(1+vanilla8)^0.5","v":0},{"$f":"Input!P131*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q131*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!H132*(1+vanilla1)^0.5","v":0},{"$f":"Input!I132*(1+vanilla2)^0.5","v":0},{"$f":"Input!J132*(1+vanilla3)^0.5","v":0},{"$f":"Input!K132*(1+vanilla4)^0.5","v":0},{"$f":"Input!L132*(1+vanilla5)^0.5","v":0},{"$f":"Input!M132*(1+vanilla6)^0.5","v":0},{"$f":"Input!N132*(1+vanilla7)^0.5","v":0},{"$f":"Input!O132*(1+vanilla8)^0.5","v":0},{"$f":"Input!P132*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q132*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!H133*(1+vanilla1)^0.5","v":0},{"$f":"Input!I133*(1+vanilla2)^0.5","v":0},{"$f":"Input!J133*(1+vanilla3)^0.5","v":0},{"$f":"Input!K133*(1+vanilla4)^0.5","v":0},{"$f":"Input!L133*(1+vanilla5)^0.5","v":0},{"$f":"Input!M133*(1+vanilla6)^0.5","v":0},{"$f":"Input!N133*(1+vanilla7)^0.5","v":0},{"$f":"Input!O133*(1+vanilla8)^0.5","v":0},{"$f":"Input!P133*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q133*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!H134*(1+vanilla1)^0.5","v":0},{"$f":"Input!I134*(1+vanilla2)^0.5","v":0},{"$f":"Input!J134*(1+vanilla3)^0.5","v":0},{"$f":"Input!K134*(1+vanilla4)^0.5","v":0},{"$f":"Input!L134*(1+vanilla5)^0.5","v":0},{"$f":"Input!M134*(1+vanilla6)^0.5","v":0},{"$f":"Input!N134*(1+vanilla7)^0.5","v":0},{"$f":"Input!O134*(1+vanilla8)^0.5","v":0},{"$f":"Input!P134*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q134*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!H135*(1+vanilla1)^0.5","v":0},{"$f":"Input!I135*(1+vanilla2)^0.5","v":0},{"$f":"Input!J135*(1+vanilla3)^0.5","v":0},{"$f":"Input!K135*(1+vanilla4)^0.5","v":0},{"$f":"Input!L135*(1+vanilla5)^0.5","v":0},{"$f":"Input!M135*(1+vanilla6)^0.5","v":0},{"$f":"Input!N135*(1+vanilla7)^0.5","v":0},{"$f":"Input!O135*(1+vanilla8)^0.5","v":0},{"$f":"Input!P135*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q135*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!H136*(1+vanilla1)^0.5","v":0},{"$f":"Input!I136*(1+vanilla2)^0.5","v":0},{"$f":"Input!J136*(1+vanilla3)^0.5","v":0},{"$f":"Input!K136*(1+vanilla4)^0.5","v":0},{"$f":"Input!L136*(1+vanilla5)^0.5","v":0},{"$f":"Input!M136*(1+vanilla6)^0.5","v":0},{"$f":"Input!N136*(1+vanilla7)^0.5","v":0},{"$f":"Input!O136*(1+vanilla8)^0.5","v":0},{"$f":"Input!P136*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q136*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!H137*(1+vanilla1)^0.5","v":0},{"$f":"Input!I137*(1+vanilla2)^0.5","v":0},{"$f":"Input!J137*(1+vanilla3)^0.5","v":0},{"$f":"Input!K137*(1+vanilla4)^0.5","v":0},{"$f":"Input!L137*(1+vanilla5)^0.5","v":0},{"$f":"Input!M137*(1+vanilla6)^0.5","v":0},{"$f":"Input!N137*(1+vanilla7)^0.5","v":0},{"$f":"Input!O137*(1+vanilla8)^0.5","v":0},{"$f":"Input!P137*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q137*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!H138*(1+vanilla1)^0.5","v":0},{"$f":"Input!I138*(1+vanilla2)^0.5","v":0},{"$f":"Input!J138*(1+vanilla3)^0.5","v":0},{"$f":"Input!K138*(1+vanilla4)^0.5","v":0},{"$f":"Input!L138*(1+vanilla5)^0.5","v":0},{"$f":"Input!M138*(1+vanilla6)^0.5","v":0},{"$f":"Input!N138*(1+vanilla7)^0.5","v":0},{"$f":"Input!O138*(1+vanilla8)^0.5","v":0},{"$f":"Input!P138*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q138*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Net Capex - As Commissioned",null,null,null,null,{"$f":"SUM(H44:H73)","v":660.2194690524891},{"$f":"SUM(I44:I73)","v":624.62587863419049},430.92936853201508,409.73478279494998,453.40655426753443,0,0,0,0,{"$f":"SUM(Q44:Q73)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"Input!H211*(1+vanilla1)^0.5","v":443.01789047450734},{"$f":"Input!I211*(1+vanilla2)^0.5","v":298.3178357091416},{"$f":"Input!J211*(1+vanilla3)^0.5","v":85.805755756270514},{"$f":"Input!K211*(1+vanilla4)^0.5","v":238.32291823989991},{"$f":"Input!L211*(1+vanilla5)^0.5","v":191.21205078456137},{"$f":"Input!M211*(1+vanilla6)^0.5","v":0},{"$f":"Input!N211*(1+vanilla7)^0.5","v":0},{"$f":"Input!O211*(1+vanilla8)^0.5","v":0},{"$f":"Input!P211*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q211*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"Input!H212*(1+vanilla1)^0.5","v":0},{"$f":"Input!I212*(1+vanilla2)^0.5","v":5.603936706723915},{"$f":"Input!J212*(1+vanilla3)^0.5","v":13.175915167162653},{"$f":"Input!K212*(1+vanilla4)^0.5","v":3.9387781191761513E-2},{"$f":"Input!L212*(1+vanilla5)^0.5","v":0},{"$f":"Input!M212*(1+vanilla6)^0.5","v":0},{"$f":"Input!N212*(1+vanilla7)^0.5","v":0},{"$f":"Input!O212*(1+vanilla8)^0.5","v":0},{"$f":"Input!P212*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q212*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"Input!H213*(1+vanilla1)^0.5","v":0},{"$f":"Input!I213*(1+vanilla2)^0.5","v":0},{"$f":"Input!J213*(1+vanilla3)^0.5","v":0},{"$f":"Input!K213*(1+vanilla4)^0.5","v":0},{"$f":"Input!L213*(1+vanilla5)^0.5","v":0},{"$f":"Input!M213*(1+vanilla6)^0.5","v":0},{"$f":"Input!N213*(1+vanilla7)^0.5","v":0},{"$f":"Input!O213*(1+vanilla8)^0.5","v":0},{"$f":"Input!P213*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q213*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"Input!H214*(1+vanilla1)^0.5","v":138.61880522021465},{"$f":"Input!I214*(1+vanilla2)^0.5","v":217.79418678343586},{"$f":"Input!J214*(1+vanilla3)^0.5","v":184.36000193365527},{"$f":"Input!K214*(1+vanilla4)^0.5","v":79.2798619267638},{"$f":"Input!L214*(1+vanilla5)^0.5","v":116.66931872946482},{"$f":"Input!M214*(1+vanilla6)^0.5","v":0},{"$f":"Input!N214*(1+vanilla7)^0.5","v":0},{"$f":"Input!O214*(1+vanilla8)^0.5","v":0},{"$f":"Input!P214*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q214*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"Input!H215*(1+vanilla1)^0.5","v":46.627590754919147},{"$f":"Input!I215*(1+vanilla2)^0.5","v":54.922850818569557},{"$f":"Input!J215*(1+vanilla3)^0.5","v":63.9080910940176},{"$f":"Input!K215*(1+vanilla4)^0.5","v":31.696252736535115},{"$f":"Input!L215*(1+vanilla5)^0.5","v":59.239430280809344},{"$f":"Input!M215*(1+vanilla6)^0.5","v":0},{"$f":"Input!N215*(1+vanilla7)^0.5","v":0},{"$f":"Input!O215*(1+vanilla8)^0.5","v":0},{"$f":"Input!P215*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q215*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"Input!H216*(1+vanilla1)^0.5","v":2.3866972857277697},{"$f":"Input!I216*(1+vanilla2)^0.5","v":4.3347305120682806},{"$f":"Input!J216*(1+vanilla3)^0.5","v":23.21135319131038},{"$f":"Input!K216*(1+vanilla4)^0.5","v":6.4724302216906517},{"$f":"Input!L216*(1+vanilla5)^0.5","v":17.108671682216553},{"$f":"Input!M216*(1+vanilla6)^0.5","v":0},{"$f":"Input!N216*(1+vanilla7)^0.5","v":0},{"$f":"Input!O216*(1+vanilla8)^0.5","v":0},{"$f":"Input!P216*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q216*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"Input!H217*(1+vanilla1)^0.5","v":0.23130085187584734},{"$f":"Input!I217*(1+vanilla2)^0.5","v":0.42927498482981535},{"$f":"Input!J217*(1+vanilla3)^0.5","v":3.3146836653464606},{"$f":"Input!K217*(1+vanilla4)^0.5","v":0.28818326336756089},{"$f":"Input!L217*(1+vanilla5)^0.5","v":0},{"$f":"Input!M217*(1+vanilla6)^0.5","v":0},{"$f":"Input!N217*(1+vanilla7)^0.5","v":0},{"$f":"Input!O217*(1+vanilla8)^0.5","v":0},{"$f":"Input!P217*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q217*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"Input!H218*(1+vanilla1)^0.5","v":0},{"$f":"Input!I218*(1+vanilla2)^0.5","v":0},{"$f":"Input!J218*(1+vanilla3)^0.5","v":2.4912484641618864},{"$f":"Input!K218*(1+vanilla4)^0.5","v":9.8861494963380459},{"$f":"Input!L218*(1+vanilla5)^0.5","v":2.806200656380565},{"$f":"Input!M218*(1+vanilla6)^0.5","v":0},{"$f":"Input!N218*(1+vanilla7)^0.5","v":0},{"$f":"Input!O218*(1+vanilla8)^0.5","v":0},{"$f":"Input!P218*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q218*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"Input!H219*(1+vanilla1)^0.5","v":6.4805413351927461},{"$f":"Input!I219*(1+vanilla2)^0.5","v":2.2081191124115382},{"$f":"Input!J219*(1+vanilla3)^0.5","v":16.883944936918713},{"$f":"Input!K219*(1+vanilla4)^0.5","v":6.1148548224979926},{"$f":"Input!L219*(1+vanilla5)^0.5","v":10.42903918970876},{"$f":"Input!M219*(1+vanilla6)^0.5","v":0},{"$f":"Input!N219*(1+vanilla7)^0.5","v":0},{"$f":"Input!O219*(1+vanilla8)^0.5","v":0},{"$f":"Input!P219*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q219*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"Input!H220*(1+vanilla1)^0.5","v":2.7633287613486188},{"$f":"Input!I220*(1+vanilla2)^0.5","v":18.724166750019389},{"$f":"Input!J220*(1+vanilla3)^0.5","v":13.46340352642016},{"$f":"Input!K220*(1+vanilla4)^0.5","v":7.4453541273885193},{"$f":"Input!L220*(1+vanilla5)^0.5","v":29.829803787275885},{"$f":"Input!M220*(1+vanilla6)^0.5","v":0},{"$f":"Input!N220*(1+vanilla7)^0.5","v":0},{"$f":"Input!O220*(1+vanilla8)^0.5","v":0},{"$f":"Input!P220*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q220*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!H221*(1+vanilla1)^0.5","v":0},{"$f":"Input!I221*(1+vanilla2)^0.5","v":0},{"$f":"Input!J221*(1+vanilla3)^0.5","v":0},{"$f":"Input!K221*(1+vanilla4)^0.5","v":0},{"$f":"Input!L221*(1+vanilla5)^0.5","v":0},{"$f":"Input!M221*(1+vanilla6)^0.5","v":0},{"$f":"Input!N221*(1+vanilla7)^0.5","v":0},{"$f":"Input!O221*(1+vanilla8)^0.5","v":0},{"$f":"Input!P221*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q221*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"Input!H222*(1+vanilla1)^0.5","v":9.4157868905212175E-2},{"$f":"Input!I222*(1+vanilla2)^0.5","v":6.1665692265235368},{"$f":"Input!J222*(1+vanilla3)^0.5","v":3.6916551562933875},{"$f":"Input!K222*(1+vanilla4)^0.5","v":11.186074524010008},{"$f":"Input!L222*(1+vanilla5)^0.5","v":4.2292740104992994},{"$f":"Input!M222*(1+vanilla6)^0.5","v":0},{"$f":"Input!N222*(1+vanilla7)^0.5","v":0},{"$f":"Input!O222*(1+vanilla8)^0.5","v":0},{"$f":"Input!P222*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q222*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"Input!H223*(1+vanilla1)^0.5","v":6.1294725747099541},{"$f":"Input!I223*(1+vanilla2)^0.5","v":12.298167269517052},{"$f":"Input!J223*(1+vanilla3)^0.5","v":15.876592237406166},{"$f":"Input!K223*(1+vanilla4)^0.5","v":11.778893240071618},{"$f":"Input!L223*(1+vanilla5)^0.5","v":14.847276295466138},{"$f":"Input!M223*(1+vanilla6)^0.5","v":0},{"$f":"Input!N223*(1+vanilla7)^0.5","v":0},{"$f":"Input!O223*(1+vanilla8)^0.5","v":0},{"$f":"Input!P223*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q223*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"Input!H224*(1+vanilla1)^0.5","v":0.1514713543257761},{"$f":"Input!I224*(1+vanilla2)^0.5","v":5.9378172504804386E-2},{"$f":"Input!J224*(1+vanilla3)^0.5","v":0},{"$f":"Input!K224*(1+vanilla4)^0.5","v":0},{"$f":"Input!L224*(1+vanilla5)^0.5","v":5.496221030809067E-3},{"$f":"Input!M224*(1+vanilla6)^0.5","v":0},{"$f":"Input!N224*(1+vanilla7)^0.5","v":0},{"$f":"Input!O224*(1+vanilla8)^0.5","v":0},{"$f":"Input!P224*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q224*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"Input!H225*(1+vanilla1)^0.5","v":6.3454216001338645E-2},{"$f":"Input!I225*(1+vanilla2)^0.5","v":1.2654364632171426},{"$f":"Input!J225*(1+vanilla3)^0.5","v":0.90054300615099125},{"$f":"Input!K225*(1+vanilla4)^0.5","v":0.20914438020866866},{"$f":"Input!L225*(1+vanilla5)^0.5","v":1.496890882421229E-2},{"$f":"Input!M225*(1+vanilla6)^0.5","v":0},{"$f":"Input!N225*(1+vanilla7)^0.5","v":0},{"$f":"Input!O225*(1+vanilla8)^0.5","v":0},{"$f":"Input!P225*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q225*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"Input!H226*(1+vanilla1)^0.5","v":0.91675015966230233},{"$f":"Input!I226*(1+vanilla2)^0.5","v":0.95836705276710699},{"$f":"Input!J226*(1+vanilla3)^0.5","v":2.9694360959863872},{"$f":"Input!K226*(1+vanilla4)^0.5","v":2.6271782457041275},{"$f":"Input!L226*(1+vanilla5)^0.5","v":4.4111001152892797},{"$f":"Input!M226*(1+vanilla6)^0.5","v":0},{"$f":"Input!N226*(1+vanilla7)^0.5","v":0},{"$f":"Input!O226*(1+vanilla8)^0.5","v":0},{"$f":"Input!P226*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q226*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"Input!H227*(1+vanilla1)^0.5","v":3.7939480438219739},{"$f":"Input!I227*(1+vanilla2)^0.5","v":2.2437161905503955},{"$f":"Input!J227*(1+vanilla3)^0.5","v":1.0766534249014497},{"$f":"Input!K227*(1+vanilla4)^0.5","v":3.0260638068266186},{"$f":"Input!L227*(1+vanilla5)^0.5","v":2.6039236060074487},{"$f":"Input!M227*(1+vanilla6)^0.5","v":0},{"$f":"Input!N227*(1+vanilla7)^0.5","v":0},{"$f":"Input!O227*(1+vanilla8)^0.5","v":0},{"$f":"Input!P227*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q227*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"Input!H228*(1+vanilla1)^0.5","v":0},{"$f":"Input!I228*(1+vanilla2)^0.5","v":-0.70085711808949436},{"$f":"Input!J228*(1+vanilla3)^0.5","v":-0.19990912398700653},{"$f":"Input!K228*(1+vanilla4)^0.5","v":1.3620359824556312},{"$f":"Input!L228*(1+vanilla5)^0.5","v":0},{"$f":"Input!M228*(1+vanilla6)^0.5","v":0},{"$f":"Input!N228*(1+vanilla7)^0.5","v":0},{"$f":"Input!O228*(1+vanilla8)^0.5","v":0},{"$f":"Input!P228*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q228*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!H229*(1+vanilla1)^0.5","v":0},{"$f":"Input!I229*(1+vanilla2)^0.5","v":0},{"$f":"Input!J229*(1+vanilla3)^0.5","v":0},{"$f":"Input!K229*(1+vanilla4)^0.5","v":0},{"$f":"Input!L229*(1+vanilla5)^0.5","v":0},{"$f":"Input!M229*(1+vanilla6)^0.5","v":0},{"$f":"Input!N229*(1+vanilla7)^0.5","v":0},{"$f":"Input!O229*(1+vanilla8)^0.5","v":0},{"$f":"Input!P229*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q229*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"Input!H230*(1+vanilla1)^0.5","v":8.94406015127635},{"$f":"Input!I230*(1+vanilla2)^0.5","v":0},{"$f":"Input!J230*(1+vanilla3)^0.5","v":0},{"$f":"Input!K230*(1+vanilla4)^0.5","v":0},{"$f":"Input!L230*(1+vanilla5)^0.5","v":0},{"$f":"Input!M230*(1+vanilla6)^0.5","v":0},{"$f":"Input!N230*(1+vanilla7)^0.5","v":0},{"$f":"Input!O230*(1+vanilla8)^0.5","v":0},{"$f":"Input!P230*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q230*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!H231*(1+vanilla1)^0.5","v":0},{"$f":"Input!I231*(1+vanilla2)^0.5","v":0},{"$f":"Input!J231*(1+vanilla3)^0.5","v":0},{"$f":"Input!K231*(1+vanilla4)^0.5","v":0},{"$f":"Input!L231*(1+vanilla5)^0.5","v":0},{"$f":"Input!M231*(1+vanilla6)^0.5","v":0},{"$f":"Input!N231*(1+vanilla7)^0.5","v":0},{"$f":"Input!O231*(1+vanilla8)^0.5","v":0},{"$f":"Input!P231*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q231*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!H232*(1+vanilla1)^0.5","v":0},{"$f":"Input!I232*(1+vanilla2)^0.5","v":0},{"$f":"Input!J232*(1+vanilla3)^0.5","v":0},{"$f":"Input!K232*(1+vanilla4)^0.5","v":0},{"$f":"Input!L232*(1+vanilla5)^0.5","v":0},{"$f":"Input!M232*(1+vanilla6)^0.5","v":0},{"$f":"Input!N232*(1+vanilla7)^0.5","v":0},{"$f":"Input!O232*(1+vanilla8)^0.5","v":0},{"$f":"Input!P232*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q232*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!H233*(1+vanilla1)^0.5","v":0},{"$f":"Input!I233*(1+vanilla2)^0.5","v":0},{"$f":"Input!J233*(1+vanilla3)^0.5","v":0},{"$f":"Input!K233*(1+vanilla4)^0.5","v":0},{"$f":"Input!L233*(1+vanilla5)^0.5","v":0},{"$f":"Input!M233*(1+vanilla6)^0.5","v":0},{"$f":"Input!N233*(1+vanilla7)^0.5","v":0},{"$f":"Input!O233*(1+vanilla8)^0.5","v":0},{"$f":"Input!P233*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q233*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!H234*(1+vanilla1)^0.5","v":0},{"$f":"Input!I234*(1+vanilla2)^0.5","v":0},{"$f":"Input!J234*(1+vanilla3)^0.5","v":0},{"$f":"Input!K234*(1+vanilla4)^0.5","v":0},{"$f":"Input!L234*(1+vanilla5)^0.5","v":0},{"$f":"Input!M234*(1+vanilla6)^0.5","v":0},{"$f":"Input!N234*(1+vanilla7)^0.5","v":0},{"$f":"Input!O234*(1+vanilla8)^0.5","v":0},{"$f":"Input!P234*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q234*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!H235*(1+vanilla1)^0.5","v":0},{"$f":"Input!I235*(1+vanilla2)^0.5","v":0},{"$f":"Input!J235*(1+vanilla3)^0.5","v":0},{"$f":"Input!K235*(1+vanilla4)^0.5","v":0},{"$f":"Input!L235*(1+vanilla5)^0.5","v":0},{"$f":"Input!M235*(1+vanilla6)^0.5","v":0},{"$f":"Input!N235*(1+vanilla7)^0.5","v":0},{"$f":"Input!O235*(1+vanilla8)^0.5","v":0},{"$f":"Input!P235*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q235*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!H236*(1+vanilla1)^0.5","v":0},{"$f":"Input!I236*(1+vanilla2)^0.5","v":0},{"$f":"Input!J236*(1+vanilla3)^0.5","v":0},{"$f":"Input!K236*(1+vanilla4)^0.5","v":0},{"$f":"Input!L236*(1+vanilla5)^0.5","v":0},{"$f":"Input!M236*(1+vanilla6)^0.5","v":0},{"$f":"Input!N236*(1+vanilla7)^0.5","v":0},{"$f":"Input!O236*(1+vanilla8)^0.5","v":0},{"$f":"Input!P236*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q236*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!H237*(1+vanilla1)^0.5","v":0},{"$f":"Input!I237*(1+vanilla2)^0.5","v":0},{"$f":"Input!J237*(1+vanilla3)^0.5","v":0},{"$f":"Input!K237*(1+vanilla4)^0.5","v":0},{"$f":"Input!L237*(1+vanilla5)^0.5","v":0},{"$f":"Input!M237*(1+vanilla6)^0.5","v":0},{"$f":"Input!N237*(1+vanilla7)^0.5","v":0},{"$f":"Input!O237*(1+vanilla8)^0.5","v":0},{"$f":"Input!P237*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q237*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!H238*(1+vanilla1)^0.5","v":0},{"$f":"Input!I238*(1+vanilla2)^0.5","v":0},{"$f":"Input!J238*(1+vanilla3)^0.5","v":0},{"$f":"Input!K238*(1+vanilla4)^0.5","v":0},{"$f":"Input!L238*(1+vanilla5)^0.5","v":0},{"$f":"Input!M238*(1+vanilla6)^0.5","v":0},{"$f":"Input!N238*(1+vanilla7)^0.5","v":0},{"$f":"Input!O238*(1+vanilla8)^0.5","v":0},{"$f":"Input!P238*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q238*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!H239*(1+vanilla1)^0.5","v":0},{"$f":"Input!I239*(1+vanilla2)^0.5","v":0},{"$f":"Input!J239*(1+vanilla3)^0.5","v":0},{"$f":"Input!K239*(1+vanilla4)^0.5","v":0},{"$f":"Input!L239*(1+vanilla5)^0.5","v":0},{"$f":"Input!M239*(1+vanilla6)^0.5","v":0},{"$f":"Input!N239*(1+vanilla7)^0.5","v":0},{"$f":"Input!O239*(1+vanilla8)^0.5","v":0},{"$f":"Input!P239*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q239*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!H240*(1+vanilla1)^0.5","v":0},{"$f":"Input!I240*(1+vanilla2)^0.5","v":0},{"$f":"Input!J240*(1+vanilla3)^0.5","v":0},{"$f":"Input!K240*(1+vanilla4)^0.5","v":0},{"$f":"Input!L240*(1+vanilla5)^0.5","v":0},{"$f":"Input!M240*(1+vanilla6)^0.5","v":0},{"$f":"Input!N240*(1+vanilla7)^0.5","v":0},{"$f":"Input!O240*(1+vanilla8)^0.5","v":0},{"$f":"Input!P240*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q240*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Straight-line Depreciation",null,null,null,null,{"$f":"H88+H101+H114+H127+H140+H153+H166+H179+H192+H205+H218+H231+H244+H257+H270+H283+H296+H309+H322+H335+H348+H361+H374+H387+H400+H413+H426+H439+H452+H465","v":-153.26643068422865},{"$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":-171.00557074787829},{"$f":"J88+J101+J114+J127+J140+J153+J166+J179+J192+J205+J218+J231+J244+J257+J270+J283+J296+J309+J322+J335+J348+J361+J374+J387+J400+J413+J426+J439+J452+J465","v":-175.45675284325463},-186.45116350315493,-193.41444546247371,{"$f":"M88+M101+M114+M127+M140+M153+M166+M179+M192+M205+M218+M231+M244+M257+M270+M283+M296+M309+M322+M335+M348+M361+M374+M387+M400+M413+M426+M439+M452+M465","v":0},0,0,0,{"$f":"Q88+Q101+Q114+Q127+Q140+Q153+Q166+Q179+Q192+Q205+Q218+Q231+Q244+Q257+Q270+Q283+Q296+Q309+Q322+Q335+Q348+Q361+Q374+Q387+Q400+Q413+Q426+Q439+Q452+Q465","v":0}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A1remlife,A1value-$G$630-SUM($G76:G76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(I$3>A1remlife,A1value-$G$630-SUM($G76:H76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(J$3>A1remlife,A1value-$G$630-SUM($G76:I76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(K$3>A1remlife,A1value-$G$630-SUM($G76:J76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(L$3>A1remlife,A1value-$G$630-SUM($G76:K76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(M$3>A1remlife,A1value-$G$630-SUM($G76:L76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(N$3>A1remlife,A1value-$G$630-SUM($G76:M76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(O$3>A1remlife,A1value-$G$630-SUM($G76:N76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(P$3>A1remlife,A1value-$G$630-SUM($G76:O76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454},{"$f":"IF(Q$3>A1remlife,A1value-$G$630-SUM($G76:P76),IF(A1remlife=\"N/A\",\"n/a\",(A1value-$G$630)/A1remlife))","v":50.435352807224454}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:H78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:I78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:J78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:K78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:L78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:M78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:N78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:O78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F78),(Input!$H$211*(1+vanilla1)^0.5)-SUM($H78:P78),(Input!$H$211*(1+vanilla1)^0.5)/A1stdlife))","v":8.8603578094901465}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:I79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:J79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:K79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:L79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:M79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:N79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:O79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F79),(Input!$I$211*(1+vanilla2)^0.5)-SUM($I79:P79),(Input!$I$211*(1+vanilla2)^0.5)/A1stdlife))","v":5.9663567141828322}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:J80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:K80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:L80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:M80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:N80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:O80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F80),(Input!$J$211*(1+vanilla3)^0.5)-SUM($J80:P80),(Input!$J$211*(1+vanilla3)^0.5)/A1stdlife))","v":1.7161151151254104}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:K81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:L81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:M81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:N81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:O81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F81),(Input!$K$211*(1+vanilla4)^0.5)-SUM($K81:P81),(Input!$K$211*(1+vanilla4)^0.5)/A1stdlife))","v":4.7664583647979981}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F82),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L82:L82),(Input!$L$211*(1+vanilla5)^0.5)/A1stdlife))","v":3.8242410156912272},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F82),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L82:M82),(Input!$L$211*(1+vanilla5)^0.5)/A1stdlife))","v":3.8242410156912272},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F82),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L82:N82),(Input!$L$211*(1+vanilla5)^0.5)/A1stdlife))","v":3.8242410156912272},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F82),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L82:O82),(Input!$L$211*(1+vanilla5)^0.5)/A1stdlife))","v":3.8242410156912272},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F82),(Input!$L$211*(1+vanilla5)^0.5)-SUM($L82:P82),(Input!$L$211*(1+vanilla5)^0.5)/A1stdlife))","v":3.8242410156912272}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F83),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M83:M83),(Input!$M$211*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F83),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M83:N83),(Input!$M$211*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F83),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M83:O83),(Input!$M$211*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F83),(Input!$M$211*(1+vanilla6)^0.5)-SUM($M83:P83),(Input!$M$211*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F84),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N84:N84),(Input!$N$211*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F84),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N84:O84),(Input!$N$211*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F84),(Input!$N$211*(1+vanilla7)^0.5)-SUM($N84:P84),(Input!$N$211*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F85),(Input!$O$211*(1+vanilla8)^0.5)-SUM($O85:O85),(Input!$O$211*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F85),(Input!$O$211*(1+vanilla8)^0.5)-SUM($O85:P85),(Input!$O$211*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F86),(Input!$P$211*(1+vanilla9)^0.5)-SUM($P86:P86),(Input!$P$211*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,{"$f":"-SUM(H76:H87)","v":-50.435352807224454},{"$f":"-SUM(I76:I87)","v":-59.295710616714601},{"$f":"-SUM(J76:J87)","v":-65.262067330897438},{"$f":"-SUM(K76:K87)","v":-66.978182446022842},{"$f":"-SUM(L76:L87)","v":-71.74464081082084},{"$f":"IF(COUNT($H88:L88)>=Input!$W$7,0, -SUM(M76:M87))","v":0},{"$f":"IF(COUNT($H88:M88)>=Input!$W$7,0, -SUM(N76:N87))","v":0},{"$f":"IF(COUNT($H88:N88)>=Input!$W$7,0, -SUM(O76:O87))","v":0},{"$f":"IF(COUNT($H88:O88)>=Input!$W$7,0, -SUM(P76:P87))","v":0},{"$f":"IF(COUNT($H88:P88)>=Input!$W$7,0, -SUM(Q76:Q87))","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A2remlife,A2value-$G$631-SUM($G89:G89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(I$3>A2remlife,A2value-$G$631-SUM($G89:H89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(J$3>A2remlife,A2value-$G$631-SUM($G89:I89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(K$3>A2remlife,A2value-$G$631-SUM($G89:J89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(L$3>A2remlife,A2value-$G$631-SUM($G89:K89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(M$3>A2remlife,A2value-$G$631-SUM($G89:L89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(N$3>A2remlife,A2value-$G$631-SUM($G89:M89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(O$3>A2remlife,A2value-$G$631-SUM($G89:N89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(P$3>A2remlife,A2value-$G$631-SUM($G89:O89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613},{"$f":"IF(Q$3>A2remlife,A2value-$G$631-SUM($G89:P89),IF(A2remlife=\"N/A\",\"n/a\",(A2value-$G$631)/A2remlife))","v":1.2684398776995613}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:H91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:I91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:J91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:K91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:L91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:M91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:N91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:O91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F91),(Input!$H$212*(1+vanilla1)^0.5)-SUM($H91:P91),(Input!$H$212*(1+vanilla1)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:I92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:J92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:K92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:L92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:M92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:N92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:O92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F92),(Input!$I$212*(1+vanilla2)^0.5)-SUM($I92:P92),(Input!$I$212*(1+vanilla2)^0.5)/A2stdlife))","v":0.124531926816087}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:J93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:K93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:L93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:M93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:N93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:O93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F93),(Input!$J$212*(1+vanilla3)^0.5)-SUM($J93:P93),(Input!$J$212*(1+vanilla3)^0.5)/A2stdlife))","v":0.29279811482583673}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:K94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:L94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:M94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:N94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:O94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F94),(Input!$K$212*(1+vanilla4)^0.5)-SUM($K94:P94),(Input!$K$212*(1+vanilla4)^0.5)/A2stdlife))","v":8.7528402648358913E-4}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F95),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L95:L95),(Input!$L$212*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F95),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L95:M95),(Input!$L$212*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F95),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L95:N95),(Input!$L$212*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F95),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L95:O95),(Input!$L$212*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F95),(Input!$L$212*(1+vanilla5)^0.5)-SUM($L95:P95),(Input!$L$212*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F96),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M96:M96),(Input!$M$212*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F96),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M96:N96),(Input!$M$212*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F96),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M96:O96),(Input!$M$212*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F96),(Input!$M$212*(1+vanilla6)^0.5)-SUM($M96:P96),(Input!$M$212*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F97),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N97:N97),(Input!$N$212*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F97),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N97:O97),(Input!$N$212*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F97),(Input!$N$212*(1+vanilla7)^0.5)-SUM($N97:P97),(Input!$N$212*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F98),(Input!$O$212*(1+vanilla8)^0.5)-SUM($O98:O98),(Input!$O$212*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F98),(Input!$O$212*(1+vanilla8)^0.5)-SUM($O98:P98),(Input!$O$212*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F99),(Input!$P$212*(1+vanilla9)^0.5)-SUM($P99:P99),(Input!$P$212*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,{"$f":"-SUM(H89:H100)","v":-1.2684398776995613},{"$f":"-SUM(I89:I100)","v":-1.2684398776995613},{"$f":"-SUM(J89:J100)","v":-1.3929718045156483},{"$f":"-SUM(K89:K100)","v":-1.685769919341485},{"$f":"-SUM(L89:L100)","v":-1.6866452033679686},{"$f":"IF(COUNT($H101:L101)>=Input!$W$7,0, -SUM(M89:M100))","v":0},{"$f":"IF(COUNT($H101:M101)>=Input!$W$7,0, -SUM(N89:N100))","v":0},{"$f":"IF(COUNT($H101:N101)>=Input!$W$7,0, -SUM(O89:O100))","v":0},{"$f":"IF(COUNT($H101:O101)>=Input!$W$7,0, -SUM(P89:P100))","v":0},{"$f":"IF(COUNT($H101:P101)>=Input!$W$7,0, -SUM(Q89:Q100))","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A3remlife,A3value-$G$632-SUM($G102:G102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(I$3>A3remlife,A3value-$G$632-SUM($G102:H102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(J$3>A3remlife,A3value-$G$632-SUM($G102:I102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(K$3>A3remlife,A3value-$G$632-SUM($G102:J102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(L$3>A3remlife,A3value-$G$632-SUM($G102:K102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(M$3>A3remlife,A3value-$G$632-SUM($G102:L102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(N$3>A3remlife,A3value-$G$632-SUM($G102:M102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(O$3>A3remlife,A3value-$G$632-SUM($G102:N102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(P$3>A3remlife,A3value-$G$632-SUM($G102:O102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0},{"$f":"IF(Q$3>A3remlife,A3value-$G$632-SUM($G102:P102),IF(A3remlife=\"N/A\",\"n/a\",(A3value-$G$632)/A3remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:H104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:I104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:J104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:K104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:L104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:M104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:N104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:O104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F104),(Input!$H$213*(1+vanilla1)^0.5)-SUM($H104:P104),(Input!$H$213*(1+vanilla1)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:I105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:J105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:K105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:L105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:M105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:N105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:O105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F105),(Input!$I$213*(1+vanilla2)^0.5)-SUM($I105:P105),(Input!$I$213*(1+vanilla2)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:J106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:K106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:L106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:M106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:N106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:O106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F106),(Input!$J$213*(1+vanilla3)^0.5)-SUM($J106:P106),(Input!$J$213*(1+vanilla3)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:K107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:L107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:M107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:N107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:O107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F107),(Input!$K$213*(1+vanilla4)^0.5)-SUM($K107:P107),(Input!$K$213*(1+vanilla4)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F108),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L108:L108),(Input!$L$213*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F108),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L108:M108),(Input!$L$213*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F108),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L108:N108),(Input!$L$213*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F108),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L108:O108),(Input!$L$213*(1+vanilla5)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F108),(Input!$L$213*(1+vanilla5)^0.5)-SUM($L108:P108),(Input!$L$213*(1+vanilla5)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F109),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M109:M109),(Input!$M$213*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F109),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M109:N109),(Input!$M$213*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F109),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M109:O109),(Input!$M$213*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F109),(Input!$M$213*(1+vanilla6)^0.5)-SUM($M109:P109),(Input!$M$213*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F110),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N110:N110),(Input!$N$213*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F110),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N110:O110),(Input!$N$213*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F110),(Input!$N$213*(1+vanilla7)^0.5)-SUM($N110:P110),(Input!$N$213*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F111),(Input!$O$213*(1+vanilla8)^0.5)-SUM($O111:O111),(Input!$O$213*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F111),(Input!$O$213*(1+vanilla8)^0.5)-SUM($O111:P111),(Input!$O$213*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F112),(Input!$P$213*(1+vanilla9)^0.5)-SUM($P112:P112),(Input!$P$213*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,{"$f":"-SUM(H102:H113)","v":0},{"$f":"-SUM(I102:I113)","v":0},{"$f":"-SUM(J102:J113)","v":0},{"$f":"-SUM(K102:K113)","v":0},{"$f":"-SUM(L102:L113)","v":0},{"$f":"IF(COUNT($H114:L114)>=Input!$W$7,0, -SUM(M102:M113))","v":0},{"$f":"IF(COUNT($H114:M114)>=Input!$W$7,0, -SUM(N102:N113))","v":0},{"$f":"IF(COUNT($H114:N114)>=Input!$W$7,0, -SUM(O102:O113))","v":0},{"$f":"IF(COUNT($H114:O114)>=Input!$W$7,0, -SUM(P102:P113))","v":0},{"$f":"IF(COUNT($H114:P114)>=Input!$W$7,0, -SUM(Q102:Q113))","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A4remlife,A4value-$G$633-SUM($G115:G115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(I$3>A4remlife,A4value-$G$633-SUM($G115:H115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(J$3>A4remlife,A4value-$G$633-SUM($G115:I115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(K$3>A4remlife,A4value-$G$633-SUM($G115:J115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(L$3>A4remlife,A4value-$G$633-SUM($G115:K115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(M$3>A4remlife,A4value-$G$633-SUM($G115:L115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(N$3>A4remlife,A4value-$G$633-SUM($G115:M115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(O$3>A4remlife,A4value-$G$633-SUM($G115:N115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(P$3>A4remlife,A4value-$G$633-SUM($G115:O115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246},{"$f":"IF(Q$3>A4remlife,A4value-$G$633-SUM($G115:P115),IF(A4remlife=\"N/A\",\"n/a\",(A4value-$G$633)/A4remlife))","v":34.349183947189246}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:H117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:I117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:J117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:K117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:L117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:M117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:N117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:O117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F117),(Input!$H$214*(1+vanilla1)^0.5)-SUM($H117:P117),(Input!$H$214*(1+vanilla1)^0.5)/A4stdlife))","v":3.4654701305053663}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:I118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:J118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:K118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:L118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:M118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:N118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:O118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F118),(Input!$I$214*(1+vanilla2)^0.5)-SUM($I118:P118),(Input!$I$214*(1+vanilla2)^0.5)/A4stdlife))","v":5.4448546695858964}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:J119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:K119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:L119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:M119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:N119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:O119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F119),(Input!$J$214*(1+vanilla3)^0.5)-SUM($J119:P119),(Input!$J$214*(1+vanilla3)^0.5)/A4stdlife))","v":4.6090000483413816}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:K120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:L120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:M120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:N120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:O120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F120),(Input!$K$214*(1+vanilla4)^0.5)-SUM($K120:P120),(Input!$K$214*(1+vanilla4)^0.5)/A4stdlife))","v":1.9819965481690951}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F121),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L121:L121),(Input!$L$214*(1+vanilla5)^0.5)/A4stdlife))","v":2.9167329682366203},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F121),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L121:M121),(Input!$L$214*(1+vanilla5)^0.5)/A4stdlife))","v":2.9167329682366203},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F121),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L121:N121),(Input!$L$214*(1+vanilla5)^0.5)/A4stdlife))","v":2.9167329682366203},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F121),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L121:O121),(Input!$L$214*(1+vanilla5)^0.5)/A4stdlife))","v":2.9167329682366203},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F121),(Input!$L$214*(1+vanilla5)^0.5)-SUM($L121:P121),(Input!$L$214*(1+vanilla5)^0.5)/A4stdlife))","v":2.9167329682366203}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F122),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M122:M122),(Input!$M$214*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F122),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M122:N122),(Input!$M$214*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F122),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M122:O122),(Input!$M$214*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F122),(Input!$M$214*(1+vanilla6)^0.5)-SUM($M122:P122),(Input!$M$214*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F123),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N123:N123),(Input!$N$214*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F123),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N123:O123),(Input!$N$214*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F123),(Input!$N$214*(1+vanilla7)^0.5)-SUM($N123:P123),(Input!$N$214*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F124),(Input!$O$214*(1+vanilla8)^0.5)-SUM($O124:O124),(Input!$O$214*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F124),(Input!$O$214*(1+vanilla8)^0.5)-SUM($O124:P124),(Input!$O$214*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F125),(Input!$P$214*(1+vanilla9)^0.5)-SUM($P125:P125),(Input!$P$214*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,{"$f":"-SUM(H115:H126)","v":-34.349183947189246},{"$f":"-SUM(I115:I126)","v":-37.814654077694613},{"$f":"-SUM(J115:J126)","v":-43.259508747280506},{"$f":"-SUM(K115:K126)","v":-47.868508795621885},{"$f":"-SUM(L115:L126)","v":-49.850505343790978},{"$f":"IF(COUNT($H127:L127)>=Input!$W$7,0, -SUM(M115:M126))","v":0},{"$f":"IF(COUNT($H127:M127)>=Input!$W$7,0, -SUM(N115:N126))","v":0},{"$f":"IF(COUNT($H127:N127)>=Input!$W$7,0, -SUM(O115:O126))","v":0},{"$f":"IF(COUNT($H127:O127)>=Input!$W$7,0, -SUM(P115:P126))","v":0},{"$f":"IF(COUNT($H127:P127)>=Input!$W$7,0, -SUM(Q115:Q126))","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A5remlife,A5value-$G$634-SUM($G128:G128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(I$3>A5remlife,A5value-$G$634-SUM($G128:H128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(J$3>A5remlife,A5value-$G$634-SUM($G128:I128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(K$3>A5remlife,A5value-$G$634-SUM($G128:J128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(L$3>A5remlife,A5value-$G$634-SUM($G128:K128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(M$3>A5remlife,A5value-$G$634-SUM($G128:L128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(N$3>A5remlife,A5value-$G$634-SUM($G128:M128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(O$3>A5remlife,A5value-$G$634-SUM($G128:N128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(P$3>A5remlife,A5value-$G$634-SUM($G128:O128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":26.668418869238771},{"$f":"IF(Q$3>A5remlife,A5value-$G$634-SUM($G128:P128),IF(A5remlife=\"N/A\",\"n/a\",(A5value-$G$634)/A5remlife))","v":8.6138992947641668}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:H130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:I130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:J130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:K130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:L130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:M130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:N130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:O130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F130),(Input!$H$215*(1+vanilla1)^0.5)-SUM($H130:P130),(Input!$H$215*(1+vanilla1)^0.5)/A5stdlife))","v":3.1085060503279434}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:I131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:J131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:K131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:L131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:M131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:N131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:O131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F131),(Input!$I$215*(1+vanilla2)^0.5)-SUM($I131:P131),(Input!$I$215*(1+vanilla2)^0.5)/A5stdlife))","v":3.6615233879046372}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:J132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:K132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:L132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:M132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:N132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:O132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F132),(Input!$J$215*(1+vanilla3)^0.5)-SUM($J132:P132),(Input!$J$215*(1+vanilla3)^0.5)/A5stdlife))","v":4.2605394062678403}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:K133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:L133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:M133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:N133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:O133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F133),(Input!$K$215*(1+vanilla4)^0.5)-SUM($K133:P133),(Input!$K$215*(1+vanilla4)^0.5)/A5stdlife))","v":2.1130835157690075}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F134),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L134:L134),(Input!$L$215*(1+vanilla5)^0.5)/A5stdlife))","v":3.9492953520539564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F134),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L134:M134),(Input!$L$215*(1+vanilla5)^0.5)/A5stdlife))","v":3.9492953520539564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F134),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L134:N134),(Input!$L$215*(1+vanilla5)^0.5)/A5stdlife))","v":3.9492953520539564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F134),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L134:O134),(Input!$L$215*(1+vanilla5)^0.5)/A5stdlife))","v":3.9492953520539564},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F134),(Input!$L$215*(1+vanilla5)^0.5)-SUM($L134:P134),(Input!$L$215*(1+vanilla5)^0.5)/A5stdlife))","v":3.9492953520539564}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F135),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M135:M135),(Input!$M$215*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F135),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M135:N135),(Input!$M$215*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F135),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M135:O135),(Input!$M$215*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F135),(Input!$M$215*(1+vanilla6)^0.5)-SUM($M135:P135),(Input!$M$215*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F136),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N136:N136),(Input!$N$215*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F136),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N136:O136),(Input!$N$215*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F136),(Input!$N$215*(1+vanilla7)^0.5)-SUM($N136:P136),(Input!$N$215*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F137),(Input!$O$215*(1+vanilla8)^0.5)-SUM($O137:O137),(Input!$O$215*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F137),(Input!$O$215*(1+vanilla8)^0.5)-SUM($O137:P137),(Input!$O$215*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F138),(Input!$P$215*(1+vanilla9)^0.5)-SUM($P138:P138),(Input!$P$215*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,{"$f":"-SUM(H128:H139)","v":-26.668418869238771},{"$f":"-SUM(I128:I139)","v":-29.776924919566714},{"$f":"-SUM(J128:J139)","v":-33.438448307471347},{"$f":"-SUM(K128:K139)","v":-37.698987713739186},{"$f":"-SUM(L128:L139)","v":-39.812071229508192},{"$f":"IF(COUNT($H140:L140)>=Input!$W$7,0, -SUM(M128:M139))","v":0},{"$f":"IF(COUNT($H140:M140)>=Input!$W$7,0, -SUM(N128:N139))","v":0},{"$f":"IF(COUNT($H140:N140)>=Input!$W$7,0, -SUM(O128:O139))","v":0},{"$f":"IF(COUNT($H140:O140)>=Input!$W$7,0, -SUM(P128:P139))","v":0},{"$f":"IF(COUNT($H140:P140)>=Input!$W$7,0, -SUM(Q128:Q139))","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A6remlife,A6value-$G$635-SUM($G141:G141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(I$3>A6remlife,A6value-$G$635-SUM($G141:H141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(J$3>A6remlife,A6value-$G$635-SUM($G141:I141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(K$3>A6remlife,A6value-$G$635-SUM($G141:J141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(L$3>A6remlife,A6value-$G$635-SUM($G141:K141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(M$3>A6remlife,A6value-$G$635-SUM($G141:L141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(N$3>A6remlife,A6value-$G$635-SUM($G141:M141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(O$3>A6remlife,A6value-$G$635-SUM($G141:N141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":5.8533878988485215},{"$f":"IF(P$3>A6remlife,A6value-$G$635-SUM($G141:O141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":3.4827657998148638},{"$f":"IF(Q$3>A6remlife,A6value-$G$635-SUM($G141:P141),IF(A6remlife=\"N/A\",\"n/a\",(A6value-$G$635)/A6remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:H143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:I143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:J143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:K143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:L143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:M143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:N143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:O143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F143),(Input!$H$216*(1+vanilla1)^0.5)-SUM($H143:P143),(Input!$H$216*(1+vanilla1)^0.5)/A6stdlife))","v":0.15911315238185131}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:I144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:J144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:K144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:L144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:M144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:N144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:O144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F144),(Input!$I$216*(1+vanilla2)^0.5)-SUM($I144:P144),(Input!$I$216*(1+vanilla2)^0.5)/A6stdlife))","v":0.28898203413788537}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:J145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:K145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:L145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:M145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:N145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:O145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F145),(Input!$J$216*(1+vanilla3)^0.5)-SUM($J145:P145),(Input!$J$216*(1+vanilla3)^0.5)/A6stdlife))","v":1.5474235460873587}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:K146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:L146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:M146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:N146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:O146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F146),(Input!$K$216*(1+vanilla4)^0.5)-SUM($K146:P146),(Input!$K$216*(1+vanilla4)^0.5)/A6stdlife))","v":0.43149534811271012}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F147),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L147:L147),(Input!$L$216*(1+vanilla5)^0.5)/A6stdlife))","v":1.1405781121477703},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F147),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L147:M147),(Input!$L$216*(1+vanilla5)^0.5)/A6stdlife))","v":1.1405781121477703},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F147),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L147:N147),(Input!$L$216*(1+vanilla5)^0.5)/A6stdlife))","v":1.1405781121477703},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F147),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L147:O147),(Input!$L$216*(1+vanilla5)^0.5)/A6stdlife))","v":1.1405781121477703},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F147),(Input!$L$216*(1+vanilla5)^0.5)-SUM($L147:P147),(Input!$L$216*(1+vanilla5)^0.5)/A6stdlife))","v":1.1405781121477703}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F148),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M148:M148),(Input!$M$216*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F148),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M148:N148),(Input!$M$216*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F148),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M148:O148),(Input!$M$216*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F148),(Input!$M$216*(1+vanilla6)^0.5)-SUM($M148:P148),(Input!$M$216*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F149),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N149:N149),(Input!$N$216*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F149),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N149:O149),(Input!$N$216*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F149),(Input!$N$216*(1+vanilla7)^0.5)-SUM($N149:P149),(Input!$N$216*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F150),(Input!$O$216*(1+vanilla8)^0.5)-SUM($O150:O150),(Input!$O$216*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F150),(Input!$O$216*(1+vanilla8)^0.5)-SUM($O150:P150),(Input!$O$216*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F151),(Input!$P$216*(1+vanilla9)^0.5)-SUM($P151:P151),(Input!$P$216*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,{"$f":"-SUM(H141:H152)","v":-5.8533878988485215},{"$f":"-SUM(I141:I152)","v":-6.0125010512303732},{"$f":"-SUM(J141:J152)","v":-6.3014830853682584},{"$f":"-SUM(K141:K152)","v":-7.8489066314556171},{"$f":"-SUM(L141:L152)","v":-8.2804019795683264},{"$f":"IF(COUNT($H153:L153)>=Input!$W$7,0, -SUM(M141:M152))","v":0},{"$f":"IF(COUNT($H153:M153)>=Input!$W$7,0, -SUM(N141:N152))","v":0},{"$f":"IF(COUNT($H153:N153)>=Input!$W$7,0, -SUM(O141:O152))","v":0},{"$f":"IF(COUNT($H153:O153)>=Input!$W$7,0, -SUM(P141:P152))","v":0},{"$f":"IF(COUNT($H153:P153)>=Input!$W$7,0, -SUM(Q141:Q152))","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-$G$636-SUM($G154:G154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(I$3>A7remlife,A7value-$G$636-SUM($G154:H154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(J$3>A7remlife,A7value-$G$636-SUM($G154:I154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(K$3>A7remlife,A7value-$G$636-SUM($G154:J154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(L$3>A7remlife,A7value-$G$636-SUM($G154:K154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(M$3>A7remlife,A7value-$G$636-SUM($G154:L154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(N$3>A7remlife,A7value-$G$636-SUM($G154:M154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(O$3>A7remlife,A7value-$G$636-SUM($G154:N154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(P$3>A7remlife,A7value-$G$636-SUM($G154:O154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637},{"$f":"IF(Q$3>A7remlife,A7value-$G$636-SUM($G154:P154),IF(A7remlife=\"N/A\",\"n/a\",(A7value-$G$636)/A7remlife))","v":0.49210721753755637}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:H156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:I156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:J156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:K156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:L156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:M156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:N156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:O156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F156),(Input!$H$217*(1+vanilla1)^0.5)-SUM($H156:P156),(Input!$H$217*(1+vanilla1)^0.5)/A7stdlife))","v":5.7825212968961835E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:I157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:J157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:K157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:L157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:M157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:N157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:O157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F157),(Input!$I$217*(1+vanilla2)^0.5)-SUM($I157:P157),(Input!$I$217*(1+vanilla2)^0.5)/A7stdlife))","v":1.0731874620745385E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:J158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:K158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:L158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:M158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:N158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:O158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F158),(Input!$J$217*(1+vanilla3)^0.5)-SUM($J158:P158),(Input!$J$217*(1+vanilla3)^0.5)/A7stdlife))","v":8.2867091633661516E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:K159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:L159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:M159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:N159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:O159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F159),(Input!$K$217*(1+vanilla4)^0.5)-SUM($K159:P159),(Input!$K$217*(1+vanilla4)^0.5)/A7stdlife))","v":7.2045815841890225E-3}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F160),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L160:L160),(Input!$L$217*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F160),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L160:M160),(Input!$L$217*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F160),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L160:N160),(Input!$L$217*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F160),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L160:O160),(Input!$L$217*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F160),(Input!$L$217*(1+vanilla5)^0.5)-SUM($L160:P160),(Input!$L$217*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F161),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M161:M161),(Input!$M$217*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F161),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M161:N161),(Input!$M$217*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F161),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M161:O161),(Input!$M$217*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F161),(Input!$M$217*(1+vanilla6)^0.5)-SUM($M161:P161),(Input!$M$217*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F162),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N162:N162),(Input!$N$217*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F162),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N162:O162),(Input!$N$217*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F162),(Input!$N$217*(1+vanilla7)^0.5)-SUM($N162:P162),(Input!$N$217*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F163),(Input!$O$217*(1+vanilla8)^0.5)-SUM($O163:O163),(Input!$O$217*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F163),(Input!$O$217*(1+vanilla8)^0.5)-SUM($O163:P163),(Input!$O$217*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F164),(Input!$P$217*(1+vanilla9)^0.5)-SUM($P164:P164),(Input!$P$217*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,{"$f":"-SUM(H154:H165)","v":-0.49210721753755637},{"$f":"-SUM(I154:I165)","v":-0.49788973883445253},{"$f":"-SUM(J154:J165)","v":-0.50862161345519796},{"$f":"-SUM(K154:K165)","v":-0.59148870508885953},{"$f":"-SUM(L154:L165)","v":-0.59869328667304855},{"$f":"IF(COUNT($H166:L166)>=Input!$W$7,0, -SUM(M154:M165))","v":0},{"$f":"IF(COUNT($H166:M166)>=Input!$W$7,0, -SUM(N154:N165))","v":0},{"$f":"IF(COUNT($H166:N166)>=Input!$W$7,0, -SUM(O154:O165))","v":0},{"$f":"IF(COUNT($H166:O166)>=Input!$W$7,0, -SUM(P154:P165))","v":0},{"$f":"IF(COUNT($H166:P166)>=Input!$W$7,0, -SUM(Q154:Q165))","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-$G$637-SUM($G167:G167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":4.618191759193655},{"$f":"IF(I$3>A8remlife,A8value-$G$637-SUM($G167:H167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":4.618191759193655},{"$f":"IF(J$3>A8remlife,A8value-$G$637-SUM($G167:I167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":4.618191759193655},{"$f":"IF(K$3>A8remlife,A8value-$G$637-SUM($G167:J167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":4.618191759193655},{"$f":"IF(L$3>A8remlife,A8value-$G$637-SUM($G167:K167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":4.618191759193655},{"$f":"IF(M$3>A8remlife,A8value-$G$637-SUM($G167:L167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":2.0458589493227848},{"$f":"IF(N$3>A8remlife,A8value-$G$637-SUM($G167:M167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-$G$637-SUM($G167:N167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-$G$637-SUM($G167:O167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":0},{"$f":"IF(Q$3>A8remlife,A8value-$G$637-SUM($G167:P167),IF(A8remlife=\"N/A\",\"n/a\",(A8value-$G$637)/A8remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:H169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:I169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:J169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:K169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:L169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:M169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:N169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:O169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F169),(Input!$H$218*(1+vanilla1)^0.5)-SUM($H169:P169),(Input!$H$218*(1+vanilla1)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:I170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:J170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:K170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:L170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:M170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:N170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:O170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F170),(Input!$I$218*(1+vanilla2)^0.5)-SUM($I170:P170),(Input!$I$218*(1+vanilla2)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:J171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:K171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:L171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:M171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:N171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:O171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F171),(Input!$J$218*(1+vanilla3)^0.5)-SUM($J171:P171),(Input!$J$218*(1+vanilla3)^0.5)/A8stdlife))","v":0.2076040386801572}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:K172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:L172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:M172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:N172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:O172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F172),(Input!$K$218*(1+vanilla4)^0.5)-SUM($K172:P172),(Input!$K$218*(1+vanilla4)^0.5)/A8stdlife))","v":0.82384579136150382}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F173),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L173:L173),(Input!$L$218*(1+vanilla5)^0.5)/A8stdlife))","v":0.23385005469838041},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F173),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L173:M173),(Input!$L$218*(1+vanilla5)^0.5)/A8stdlife))","v":0.23385005469838041},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F173),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L173:N173),(Input!$L$218*(1+vanilla5)^0.5)/A8stdlife))","v":0.23385005469838041},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F173),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L173:O173),(Input!$L$218*(1+vanilla5)^0.5)/A8stdlife))","v":0.23385005469838041},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F173),(Input!$L$218*(1+vanilla5)^0.5)-SUM($L173:P173),(Input!$L$218*(1+vanilla5)^0.5)/A8stdlife))","v":0.23385005469838041}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F174),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M174:M174),(Input!$M$218*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F174),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M174:N174),(Input!$M$218*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F174),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M174:O174),(Input!$M$218*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F174),(Input!$M$218*(1+vanilla6)^0.5)-SUM($M174:P174),(Input!$M$218*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F175),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N175:N175),(Input!$N$218*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F175),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N175:O175),(Input!$N$218*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F175),(Input!$N$218*(1+vanilla7)^0.5)-SUM($N175:P175),(Input!$N$218*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F176),(Input!$O$218*(1+vanilla8)^0.5)-SUM($O176:O176),(Input!$O$218*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F176),(Input!$O$218*(1+vanilla8)^0.5)-SUM($O176:P176),(Input!$O$218*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F177),(Input!$P$218*(1+vanilla9)^0.5)-SUM($P177:P177),(Input!$P$218*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,{"$f":"-SUM(H167:H178)","v":-4.618191759193655},{"$f":"-SUM(I167:I178)","v":-4.618191759193655},{"$f":"-SUM(J167:J178)","v":-4.618191759193655},{"$f":"-SUM(K167:K178)","v":-4.8257957978738126},{"$f":"-SUM(L167:L178)","v":-5.6496415892353165},{"$f":"IF(COUNT($H179:L179)>=Input!$W$7,0, -SUM(M167:M178))","v":0},{"$f":"IF(COUNT($H179:M179)>=Input!$W$7,0, -SUM(N167:N178))","v":0},{"$f":"IF(COUNT($H179:N179)>=Input!$W$7,0, -SUM(O167:O178))","v":0},{"$f":"IF(COUNT($H179:O179)>=Input!$W$7,0, -SUM(P167:P178))","v":0},{"$f":"IF(COUNT($H179:P179)>=Input!$W$7,0, -SUM(Q167:Q178))","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-$G$638-SUM($G180:G180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(I$3>A9remlife,A9value-$G$638-SUM($G180:H180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(J$3>A9remlife,A9value-$G$638-SUM($G180:I180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(K$3>A9remlife,A9value-$G$638-SUM($G180:J180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(L$3>A9remlife,A9value-$G$638-SUM($G180:K180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(M$3>A9remlife,A9value-$G$638-SUM($G180:L180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(N$3>A9remlife,A9value-$G$638-SUM($G180:M180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(O$3>A9remlife,A9value-$G$638-SUM($G180:N180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(P$3>A9remlife,A9value-$G$638-SUM($G180:O180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"},{"$f":"IF(Q$3>A9remlife,A9value-$G$638-SUM($G180:P180),IF(A9remlife=\"N/A\",\"n/a\",(A9value-$G$638)/A9remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:H182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:I182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:J182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:K182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:L182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:M182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:N182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:O182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F182),(Input!$H$219*(1+vanilla1)^0.5)-SUM($H182:P182),(Input!$H$219*(1+vanilla1)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:I183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:J183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:K183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:L183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:M183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:N183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:O183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F183),(Input!$I$219*(1+vanilla2)^0.5)-SUM($I183:P183),(Input!$I$219*(1+vanilla2)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:J184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:K184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:L184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:M184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:N184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:O184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F184),(Input!$J$219*(1+vanilla3)^0.5)-SUM($J184:P184),(Input!$J$219*(1+vanilla3)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:K185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:L185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:M185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:N185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:O185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F185),(Input!$K$219*(1+vanilla4)^0.5)-SUM($K185:P185),(Input!$K$219*(1+vanilla4)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F186),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L186:L186),(Input!$L$219*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F186),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L186:M186),(Input!$L$219*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F186),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L186:N186),(Input!$L$219*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F186),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L186:O186),(Input!$L$219*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F186),(Input!$L$219*(1+vanilla5)^0.5)-SUM($L186:P186),(Input!$L$219*(1+vanilla5)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F187),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M187:M187),(Input!$M$219*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F187),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M187:N187),(Input!$M$219*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F187),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M187:O187),(Input!$M$219*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F187),(Input!$M$219*(1+vanilla6)^0.5)-SUM($M187:P187),(Input!$M$219*(1+vanilla6)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F188),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N188:N188),(Input!$N$219*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F188),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N188:O188),(Input!$N$219*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F188),(Input!$N$219*(1+vanilla7)^0.5)-SUM($N188:P188),(Input!$N$219*(1+vanilla7)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F189),(Input!$O$219*(1+vanilla8)^0.5)-SUM($O189:O189),(Input!$O$219*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F189),(Input!$O$219*(1+vanilla8)^0.5)-SUM($O189:P189),(Input!$O$219*(1+vanilla8)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F190),(Input!$P$219*(1+vanilla9)^0.5)-SUM($P190:P190),(Input!$P$219*(1+vanilla9)^0.5)/A9stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,{"$f":"-SUM(H180:H191)","v":0},{"$f":"-SUM(I180:I191)","v":0},{"$f":"-SUM(J180:J191)","v":0},{"$f":"-SUM(K180:K191)","v":0},{"$f":"-SUM(L180:L191)","v":0},{"$f":"IF(COUNT($H192:L192)>=Input!$W$7,0, -SUM(M180:M191))","v":0},{"$f":"IF(COUNT($H192:M192)>=Input!$W$7,0, -SUM(N180:N191))","v":0},{"$f":"IF(COUNT($H192:N192)>=Input!$W$7,0, -SUM(O180:O191))","v":0},{"$f":"IF(COUNT($H192:O192)>=Input!$W$7,0, -SUM(P180:P191))","v":0},{"$f":"IF(COUNT($H192:P192)>=Input!$W$7,0, -SUM(Q180:Q191))","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-$G$639-SUM($G193:G193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(I$3>A10remlife,A10value-$G$639-SUM($G193:H193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(J$3>A10remlife,A10value-$G$639-SUM($G193:I193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(K$3>A10remlife,A10value-$G$639-SUM($G193:J193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(L$3>A10remlife,A10value-$G$639-SUM($G193:K193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(M$3>A10remlife,A10value-$G$639-SUM($G193:L193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(N$3>A10remlife,A10value-$G$639-SUM($G193:M193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(O$3>A10remlife,A10value-$G$639-SUM($G193:N193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(P$3>A10remlife,A10value-$G$639-SUM($G193:O193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"},{"$f":"IF(Q$3>A10remlife,A10value-$G$639-SUM($G193:P193),IF(A10remlife=\"N/A\",\"n/a\",(A10value-$G$639)/A10remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:H195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:I195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:J195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:K195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:L195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:M195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:N195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:O195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F195),(Input!$H$220*(1+vanilla1)^0.5)-SUM($H195:P195),(Input!$H$220*(1+vanilla1)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:I196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:J196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:K196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:L196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:M196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:N196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:O196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F196),(Input!$I$220*(1+vanilla2)^0.5)-SUM($I196:P196),(Input!$I$220*(1+vanilla2)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:J197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:K197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:L197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:M197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:N197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:O197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F197),(Input!$J$220*(1+vanilla3)^0.5)-SUM($J197:P197),(Input!$J$220*(1+vanilla3)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:K198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:L198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:M198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:N198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:O198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F198),(Input!$K$220*(1+vanilla4)^0.5)-SUM($K198:P198),(Input!$K$220*(1+vanilla4)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F199),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L199:L199),(Input!$L$220*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F199),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L199:M199),(Input!$L$220*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F199),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L199:N199),(Input!$L$220*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F199),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L199:O199),(Input!$L$220*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F199),(Input!$L$220*(1+vanilla5)^0.5)-SUM($L199:P199),(Input!$L$220*(1+vanilla5)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F200),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M200:M200),(Input!$M$220*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F200),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M200:N200),(Input!$M$220*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F200),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M200:O200),(Input!$M$220*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F200),(Input!$M$220*(1+vanilla6)^0.5)-SUM($M200:P200),(Input!$M$220*(1+vanilla6)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F201),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N201:N201),(Input!$N$220*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F201),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N201:O201),(Input!$N$220*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F201),(Input!$N$220*(1+vanilla7)^0.5)-SUM($N201:P201),(Input!$N$220*(1+vanilla7)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F202),(Input!$O$220*(1+vanilla8)^0.5)-SUM($O202:O202),(Input!$O$220*(1+vanilla8)^0.5)/A10stdlife))","v":"n/a"},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F202),(Input!$O$220*(1+vanilla8)^0.5)-SUM($O202:P202),(Input!$O$220*(1+vanilla8)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F203),(Input!$P$220*(1+vanilla9)^0.5)-SUM($P203:P203),(Input!$P$220*(1+vanilla9)^0.5)/A10stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,{"$f":"-SUM(H193:H204)","v":0},{"$f":"-SUM(I193:I204)","v":0},{"$f":"-SUM(J193:J204)","v":0},{"$f":"-SUM(K193:K204)","v":0},{"$f":"-SUM(L193:L204)","v":0},{"$f":"IF(COUNT($H205:L205)>=Input!$W$7,0, -SUM(M193:M204))","v":0},{"$f":"IF(COUNT($H205:M205)>=Input!$W$7,0, -SUM(N193:N204))","v":0},{"$f":"IF(COUNT($H205:N205)>=Input!$W$7,0, -SUM(O193:O204))","v":0},{"$f":"IF(COUNT($H205:O205)>=Input!$W$7,0, -SUM(P193:P204))","v":0},{"$f":"IF(COUNT($H205:P205)>=Input!$W$7,0, -SUM(Q193:Q204))","v":0}]
[null,null,{"$f":"Asset11","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-$G$640-SUM($G206:G206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(I$3>A11remlife,A11value-$G$640-SUM($G206:H206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(J$3>A11remlife,A11value-$G$640-SUM($G206:I206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(K$3>A11remlife,A11value-$G$640-SUM($G206:J206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(L$3>A11remlife,A11value-$G$640-SUM($G206:K206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(M$3>A11remlife,A11value-$G$640-SUM($G206:L206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(N$3>A11remlife,A11value-$G$640-SUM($G206:M206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(O$3>A11remlife,A11value-$G$640-SUM($G206:N206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(P$3>A11remlife,A11value-$G$640-SUM($G206:O206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"},{"$f":"IF(Q$3>A11remlife,A11value-$G$640-SUM($G206:P206),IF(A11remlife=\"N/A\",\"n/a\",(A11value-$G$640)/A11remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:H208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:I208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:J208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:K208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:L208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:M208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:N208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:O208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F208),(Input!$H$221*(1+vanilla1)^0.5)-SUM($H208:P208),(Input!$H$221*(1+vanilla1)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:I209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:J209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:K209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:L209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:M209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:N209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:O209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F209),(Input!$I$221*(1+vanilla2)^0.5)-SUM($I209:P209),(Input!$I$221*(1+vanilla2)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:J210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:K210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:L210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:M210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:N210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:O210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F210),(Input!$J$221*(1+vanilla3)^0.5)-SUM($J210:P210),(Input!$J$221*(1+vanilla3)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:K211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:L211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:M211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:N211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:O211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F211),(Input!$K$221*(1+vanilla4)^0.5)-SUM($K211:P211),(Input!$K$221*(1+vanilla4)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F212),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L212:L212),(Input!$L221*(1+vanilla5)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F212),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L212:M212),(Input!$L221*(1+vanilla5)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F212),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L212:N212),(Input!$L221*(1+vanilla5)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F212),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L212:O212),(Input!$L221*(1+vanilla5)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F212),(Input!$L$221*(1+vanilla5)^0.5)-SUM($L212:P212),(Input!$L221*(1+vanilla5)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F213),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M213:M213),(Input!$M$221*(1+vanilla6)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F213),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M213:N213),(Input!$M$221*(1+vanilla6)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F213),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M213:O213),(Input!$M$221*(1+vanilla6)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F213),(Input!$M$221*(1+vanilla6)^0.5)-SUM($M213:P213),(Input!$M$221*(1+vanilla6)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F214),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N214:N214),(Input!$N$221*(1+vanilla7)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F214),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N214:O214),(Input!$N$221*(1+vanilla7)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F214),(Input!$N$221*(1+vanilla7)^0.5)-SUM($N214:P214),(Input!$N$221*(1+vanilla7)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F215),(Input!$O$221*(1+vanilla8)^0.5)-SUM($O215:O215),(Input!$O$221*(1+vanilla8)^0.5)/A11stdlife))","v":"n/a"},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F215),(Input!$O$221*(1+vanilla8)^0.5)-SUM($O215:P215),(Input!$O$221*(1+vanilla8)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F216),(Input!$P$221*(1+vanilla9)^0.5)-SUM($P216:P216),(Input!$P$221*(1+vanilla9)^0.5)/A11stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"-SUM(H206:H217)","v":0},{"$f":"-SUM(I206:I217)","v":0},{"$f":"-SUM(J206:J217)","v":0},{"$f":"-SUM(K206:K217)","v":0},{"$f":"-SUM(L206:L217)","v":0},{"$f":"IF(COUNT($H218:L218)>=Input!$W$7,0, -SUM(M206:M217))","v":0},{"$f":"IF(COUNT($H218:M218)>=Input!$W$7,0, -SUM(N206:N217))","v":0},{"$f":"IF(COUNT($H218:N218)>=Input!$W$7,0, -SUM(O206:O217))","v":0},{"$f":"IF(COUNT($H218:O218)>=Input!$W$7,0, -SUM(P206:P217))","v":0},{"$f":"IF(COUNT($H218:P218)>=Input!$W$7,0, -SUM(Q206:Q217))","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-$G$641-SUM($G219:G219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(I$3>A12remlife,A12value-$G$641-SUM($G219:H219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(J$3>A12remlife,A12value-$G$641-SUM($G219:I219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(K$3>A12remlife,A12value-$G$641-SUM($G219:J219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(L$3>A12remlife,A12value-$G$641-SUM($G219:K219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(M$3>A12remlife,A12value-$G$641-SUM($G219:L219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(N$3>A12remlife,A12value-$G$641-SUM($G219:M219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(O$3>A12remlife,A12value-$G$641-SUM($G219:N219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(P$3>A12remlife,A12value-$G$641-SUM($G219:O219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696},{"$f":"IF(Q$3>A12remlife,A12value-$G$641-SUM($G219:P219),IF(A12remlife=\"N/A\",\"n/a\",(A12value-$G$641)/A12remlife))","v":1.298056909365696}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:H221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:I221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:J221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:K221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:L221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:M221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:N221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:O221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F221),(Input!$H$222*(1+vanilla1)^0.5)-SUM($H221:P221),(Input!$H$222*(1+vanilla1)^0.5)/A12stdlife))","v":2.3539467226303045E-3}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:I222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:J222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:K222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:L222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:M222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:N222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:O222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F222),(Input!$I$222*(1+vanilla2)^0.5)-SUM($I222:P222),(Input!$I$222*(1+vanilla2)^0.5)/A12stdlife))","v":0.15416423066308843}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:J223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:K223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:L223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:M223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:N223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:O223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F223),(Input!$J$222*(1+vanilla3)^0.5)-SUM($J223:P223),(Input!$J$222*(1+vanilla3)^0.5)/A12stdlife))","v":9.2291378907334687E-2}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:K224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:L224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:M224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:N224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:O224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F224),(Input!$K$222*(1+vanilla4)^0.5)-SUM($K224:P224),(Input!$K$222*(1+vanilla4)^0.5)/A12stdlife))","v":0.2796518631002502}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F225),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L225:L225),(Input!$L$222*(1+vanilla5)^0.5)/A12stdlife))","v":0.10573185026248248},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F225),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L225:M225),(Input!$L$222*(1+vanilla5)^0.5)/A12stdlife))","v":0.10573185026248248},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F225),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L225:N225),(Input!$L$222*(1+vanilla5)^0.5)/A12stdlife))","v":0.10573185026248248},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F225),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L225:O225),(Input!$L$222*(1+vanilla5)^0.5)/A12stdlife))","v":0.10573185026248248},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F225),(Input!$L$222*(1+vanilla5)^0.5)-SUM($L225:P225),(Input!$L$222*(1+vanilla5)^0.5)/A12stdlife))","v":0.10573185026248248}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F226),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M226:M226),(Input!$M$222*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F226),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M226:N226),(Input!$M$222*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F226),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M226:O226),(Input!$M$222*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F226),(Input!$M$222*(1+vanilla6)^0.5)-SUM($M226:P226),(Input!$M$222*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F227),(Input!$N$222*(1+vanilla7)^0.5)-SUM($N227:N227),(Input!$N$222*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F227),(Input!$N$222*(1+vanilla7)^0.5)-SUM($N227:O227),(Input!$N$222*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F227),(Input!$N$222*(1+vanilla7)^0.5)-SUM($N227:P227),(Input!$N$222*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F228),(Input!$O$222*(1+vanilla8)^0.5)-SUM($O228:O228),(Input!$O$222*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F228),(Input!$O$222*(1+vanilla8)^0.5)-SUM($O228:P228),(Input!$O$222*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F229),(Input!$P$222*(1+vanilla9)^0.5)-SUM($P229:P229),(Input!$P$222*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,{"$f":"-SUM(H219:H230)","v":-1.298056909365696},{"$f":"-SUM(I219:I230)","v":-1.3004108560883263},{"$f":"-SUM(J219:J230)","v":-1.4545750867514147},{"$f":"-SUM(K219:K230)","v":-1.5468664656587494},{"$f":"-SUM(L219:L230)","v":-1.8265183287589997},{"$f":"IF(COUNT($H231:L231)>=Input!$W$7,0, -SUM(M219:M230))","v":0},{"$f":"IF(COUNT($H231:M231)>=Input!$W$7,0, -SUM(N219:N230))","v":0},{"$f":"IF(COUNT($H231:N231)>=Input!$W$7,0, -SUM(O219:O230))","v":0},{"$f":"IF(COUNT($H231:O231)>=Input!$W$7,0, -SUM(P219:P230))","v":0},{"$f":"IF(COUNT($H231:P231)>=Input!$W$7,0, -SUM(Q219:Q230))","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-$G$642-SUM($G232:G232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":19.797714076048429},{"$f":"IF(I$3>A13remlife,A13value-$G$642-SUM($G232:H232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":19.797714076048429},{"$f":"IF(J$3>A13remlife,A13value-$G$642-SUM($G232:I232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":5.6423485116738021},{"$f":"IF(K$3>A13remlife,A13value-$G$642-SUM($G232:J232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-$G$642-SUM($G232:K232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-$G$642-SUM($G232:L232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-$G$642-SUM($G232:M232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-$G$642-SUM($G232:N232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-$G$642-SUM($G232:O232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-$G$642-SUM($G232:P232),IF(A13remlife=\"N/A\",\"n/a\",(A13value-$G$642)/A13remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:H234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":1.2258945149419909},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:I234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":1.2258945149419909},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:J234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":1.2258945149419909},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:K234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":1.2258945149419909},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:L234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":1.2258945149419909},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:M234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:N234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:O234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F234),(Input!$H$223*(1+vanilla1)^0.5)-SUM($H234:P234),(Input!$H$223*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:I235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":2.4596334539034101},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:J235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":2.4596334539034101},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:K235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":2.4596334539034101},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:L235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":2.4596334539034101},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:M235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":2.4596334539034101},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:N235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:O235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F235),(Input!$I$223*(1+vanilla2)^0.5)-SUM($I235:P235),(Input!$I$223*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:J236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":3.1753184474812333},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:K236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":3.1753184474812333},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:L236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":3.1753184474812333},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:M236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":3.1753184474812333},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:N236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":3.1753184474812333},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:O236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F236),(Input!$J$223*(1+vanilla3)^0.5)-SUM($J236:P236),(Input!$J$223*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:K237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":2.3557786480143235},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:L237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":2.3557786480143235},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:M237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":2.3557786480143235},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:N237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":2.3557786480143235},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:O237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":2.3557786480143235},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F237),(Input!$K$223*(1+vanilla4)^0.5)-SUM($K237:P237),(Input!$K$223*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F238),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L238:L238),(Input!$L$223*(1+vanilla5)^0.5)/A13stdlife))","v":2.9694552590932277},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F238),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L238:M238),(Input!$L$223*(1+vanilla5)^0.5)/A13stdlife))","v":2.9694552590932277},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F238),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L238:N238),(Input!$L$223*(1+vanilla5)^0.5)/A13stdlife))","v":2.9694552590932277},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F238),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L238:O238),(Input!$L$223*(1+vanilla5)^0.5)/A13stdlife))","v":2.9694552590932277},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F238),(Input!$L$223*(1+vanilla5)^0.5)-SUM($L238:P238),(Input!$L$223*(1+vanilla5)^0.5)/A13stdlife))","v":2.9694552590932277}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F239),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M239:M239),(Input!$M$223*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F239),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M239:N239),(Input!$M$223*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F239),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M239:O239),(Input!$M$223*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F239),(Input!$M$223*(1+vanilla6)^0.5)-SUM($M239:P239),(Input!$M$223*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F240),(Input!$N$223*(1+vanilla7)^0.5)-SUM($N240:N240),(Input!$N$223*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F240),(Input!$N$223*(1+vanilla7)^0.5)-SUM($N240:O240),(Input!$N$223*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F240),(Input!$N$223*(1+vanilla7)^0.5)-SUM($N240:P240),(Input!$N$223*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F241),(Input!$O$223*(1+vanilla8)^0.5)-SUM($O241:O241),(Input!$O$223*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F241),(Input!$O$223*(1+vanilla8)^0.5)-SUM($O241:P241),(Input!$O$223*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F242),(Input!$P$223*(1+vanilla9)^0.5)-SUM($P242:P242),(Input!$P$223*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,{"$f":"-SUM(H232:H243)","v":-19.797714076048429},{"$f":"-SUM(I232:I243)","v":-21.02360859099042},{"$f":"-SUM(J232:J243)","v":-9.3278764805192029},{"$f":"-SUM(K232:K243)","v":-6.8608464163266341},{"$f":"-SUM(L232:L243)","v":-9.216625064340958},{"$f":"IF(COUNT($H244:L244)>=Input!$W$7,0, -SUM(M232:M243))","v":0},{"$f":"IF(COUNT($H244:M244)>=Input!$W$7,0, -SUM(N232:N243))","v":0},{"$f":"IF(COUNT($H244:N244)>=Input!$W$7,0, -SUM(O232:O243))","v":0},{"$f":"IF(COUNT($H244:O244)>=Input!$W$7,0, -SUM(P232:P243))","v":0},{"$f":"IF(COUNT($H244:P244)>=Input!$W$7,0, -SUM(Q232:Q243))","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-$G$643-SUM($G245:G245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0.56824524820125799},{"$f":"IF(I$3>A14remlife,A14value-$G$643-SUM($G245:H245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0.56824524820125799},{"$f":"IF(J$3>A14remlife,A14value-$G$643-SUM($G245:I245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0.56824524820125799},{"$f":"IF(K$3>A14remlife,A14value-$G$643-SUM($G245:J245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0.56824524820125799},{"$f":"IF(L$3>A14remlife,A14value-$G$643-SUM($G245:K245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0.44266304834877968},{"$f":"IF(M$3>A14remlife,A14value-$G$643-SUM($G245:L245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-$G$643-SUM($G245:M245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-$G$643-SUM($G245:N245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-$G$643-SUM($G245:O245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-$G$643-SUM($G245:P245),IF(A14remlife=\"N/A\",\"n/a\",(A14value-$G$643)/A14remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:H247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:I247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:J247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:K247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:L247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:M247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:N247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":2.16387649036823E-2},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:O247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F247),(Input!$H$224*(1+vanilla1)^0.5)-SUM($H247:P247),(Input!$H$224*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:I248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:J248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:K248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:L248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:M248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:N248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:O248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":8.4825960721149115E-3},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F248),(Input!$I$224*(1+vanilla2)^0.5)-SUM($I248:P248),(Input!$I$224*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:J249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:K249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:L249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:M249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:N249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:O249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F249),(Input!$J$224*(1+vanilla3)^0.5)-SUM($J249:P249),(Input!$J$224*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:K250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:L250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:M250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:N250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:O250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F250),(Input!$K$224*(1+vanilla4)^0.5)-SUM($K250:P250),(Input!$K$224*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F251),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L251:L251),(Input!$L$224*(1+vanilla5)^0.5)/A14stdlife))","v":7.8517443297272389E-4},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F251),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L251:M251),(Input!$L$224*(1+vanilla5)^0.5)/A14stdlife))","v":7.8517443297272389E-4},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F251),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L251:N251),(Input!$L$224*(1+vanilla5)^0.5)/A14stdlife))","v":7.8517443297272389E-4},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F251),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L251:O251),(Input!$L$224*(1+vanilla5)^0.5)/A14stdlife))","v":7.8517443297272389E-4},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F251),(Input!$L$224*(1+vanilla5)^0.5)-SUM($L251:P251),(Input!$L$224*(1+vanilla5)^0.5)/A14stdlife))","v":7.8517443297272389E-4}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F252),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M252:M252),(Input!$IL$224*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F252),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M252:N252),(Input!$IL$224*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F252),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M252:O252),(Input!$IL$224*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F252),(Input!$M$224*(1+vanilla6)^0.5)-SUM($M252:P252),(Input!$IL$224*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F253),(Input!$N$224*(1+vanilla7)^0.5)-SUM($N253:N253),(Input!$N$224*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F253),(Input!$N$224*(1+vanilla7)^0.5)-SUM($N253:O253),(Input!$N$224*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F253),(Input!$N$224*(1+vanilla7)^0.5)-SUM($N253:P253),(Input!$N$224*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F254),(Input!$O$224*(1+vanilla8)^0.5)-SUM($O254:O254),(Input!$O$224*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F254),(Input!$O$224*(1+vanilla8)^0.5)-SUM($O254:P254),(Input!$O$224*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F255),(Input!$P$224*(1+vanilla9)^0.5)-SUM($P255:P255),(Input!$P$224*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,{"$f":"-SUM(H245:H256)","v":-0.56824524820125799},{"$f":"-SUM(I245:I256)","v":-0.58988401310494032},{"$f":"-SUM(J245:J256)","v":-0.5983666091770552},{"$f":"-SUM(K245:K256)","v":-0.5983666091770552},{"$f":"-SUM(L245:L256)","v":-0.47278440932457694},{"$f":"IF(COUNT($H257:L257)>=Input!$W$7,0, -SUM(M245:M256))","v":0},{"$f":"IF(COUNT($H257:M257)>=Input!$W$7,0, -SUM(N245:N256))","v":0},{"$f":"IF(COUNT($H257:N257)>=Input!$W$7,0, -SUM(O245:O256))","v":0},{"$f":"IF(COUNT($H257:O257)>=Input!$W$7,0, -SUM(P245:P256))","v":0},{"$f":"IF(COUNT($H257:P257)>=Input!$W$7,0, -SUM(Q245:Q256))","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-$G$644-SUM($G258:G258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0.20479013442233773},{"$f":"IF(I$3>A15remlife,A15value-$G$644-SUM($G258:H258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0.20479013442233773},{"$f":"IF(J$3>A15remlife,A15value-$G$644-SUM($G258:I258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":5.3859805353074774E-2},{"$f":"IF(K$3>A15remlife,A15value-$G$644-SUM($G258:J258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-$G$644-SUM($G258:K258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-$G$644-SUM($G258:L258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-$G$644-SUM($G258:M258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-$G$644-SUM($G258:N258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-$G$644-SUM($G258:O258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-$G$644-SUM($G258:P258),IF(A15remlife=\"N/A\",\"n/a\",(A15value-$G$644)/A15remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:H260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:I260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:J260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:K260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:L260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:M260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:N260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":9.0648880001912343E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:O260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F260),(Input!$H$225*(1+vanilla1)^0.5)-SUM($H260:P260),(Input!$H$225*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:I261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:J261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:K261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:L261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:M261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:N261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:O261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":0.18077663760244894},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F261),(Input!$I$225*(1+vanilla2)^0.5)-SUM($I261:P261),(Input!$I$225*(1+vanilla2)^0.5)/A15stdlife))","v":2.2204460492503131E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:J262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:K262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:L262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:M262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:N262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:O262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F262),(Input!$J$225*(1+vanilla3)^0.5)-SUM($J262:P262),(Input!$J$225*(1+vanilla3)^0.5)/A15stdlife))","v":0.12864900087871303}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:K263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:L263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:M263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:N263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:O263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F263),(Input!$K$225*(1+vanilla4)^0.5)-SUM($K263:P263),(Input!$K$225*(1+vanilla4)^0.5)/A15stdlife))","v":2.9877768601238381E-2}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F264),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L264:L264),(Input!$L$225*(1+vanilla5)^0.5)/A15stdlife))","v":2.1384155463160413E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F264),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L264:M264),(Input!$L$225*(1+vanilla5)^0.5)/A15stdlife))","v":2.1384155463160413E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F264),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L264:N264),(Input!$L$225*(1+vanilla5)^0.5)/A15stdlife))","v":2.1384155463160413E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F264),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L264:O264),(Input!$L$225*(1+vanilla5)^0.5)/A15stdlife))","v":2.1384155463160413E-3},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F264),(Input!$L$225*(1+vanilla5)^0.5)-SUM($L264:P264),(Input!$L$225*(1+vanilla5)^0.5)/A15stdlife))","v":2.1384155463160413E-3}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F265),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M265:M265),(Input!$M$225*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F265),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M265:N265),(Input!$M$225*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F265),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M265:O265),(Input!$M$225*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F265),(Input!$M$225*(1+vanilla6)^0.5)-SUM($M265:P265),(Input!$M$225*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F266),(Input!$N$225*(1+vanilla7)^0.5)-SUM($N266:N266),(Input!$N$225*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F266),(Input!$N$225*(1+vanilla7)^0.5)-SUM($N266:O266),(Input!$N$225*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F266),(Input!$N$225*(1+vanilla7)^0.5)-SUM($N266:P266),(Input!$N$225*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F267),(Input!$O$225*(1+vanilla8)^0.5)-SUM($O267:O267),(Input!$O$225*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F267),(Input!$O$225*(1+vanilla8)^0.5)-SUM($O267:P267),(Input!$O$225*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F268),(Input!$P$225*(1+vanilla9)^0.5)-SUM($P268:P268),(Input!$P$225*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,{"$f":"-SUM(H258:H269)","v":-0.20479013442233773},{"$f":"-SUM(I258:I269)","v":-0.21385502242252896},{"$f":"-SUM(J258:J269)","v":-0.24370133095571495},{"$f":"-SUM(K258:K269)","v":-0.31849052648135323},{"$f":"-SUM(L258:L269)","v":-0.34836829508259159},{"$f":"IF(COUNT($H270:L270)>=Input!$W$7,0, -SUM(M258:M269))","v":0},{"$f":"IF(COUNT($H270:M270)>=Input!$W$7,0, -SUM(N258:N269))","v":0},{"$f":"IF(COUNT($H270:N270)>=Input!$W$7,0, -SUM(O258:O269))","v":0},{"$f":"IF(COUNT($H270:O270)>=Input!$W$7,0, -SUM(P258:P269))","v":0},{"$f":"IF(COUNT($H270:P270)>=Input!$W$7,0, -SUM(Q258:Q269))","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-$G$645-SUM($G271:G271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":4.9915647090296291},{"$f":"IF(I$3>A16remlife,A16value-$G$645-SUM($G271:H271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":4.9915647090296291},{"$f":"IF(J$3>A16remlife,A16value-$G$645-SUM($G271:I271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":4.9915647090296291},{"$f":"IF(K$3>A16remlife,A16value-$G$645-SUM($G271:J271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":4.9915647090296291},{"$f":"IF(L$3>A16remlife,A16value-$G$645-SUM($G271:K271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0.65389497688288145},{"$f":"IF(M$3>A16remlife,A16value-$G$645-SUM($G271:L271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-$G$645-SUM($G271:M271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-$G$645-SUM($G271:N271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-$G$645-SUM($G271:O271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-$G$645-SUM($G271:P271),IF(A16remlife=\"N/A\",\"n/a\",(A16value-$G$645)/A16remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:H273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:I273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:J273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:K273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:L273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:M273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:N273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0.13096430852318605},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:O273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":-1.1102230246251565E-16},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F273),(Input!$H$226*(1+vanilla1)^0.5)-SUM($H273:P273),(Input!$H$226*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:I274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:J274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:K274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:L274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:M274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:N274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:O274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":0.13690957896672956},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F274),(Input!$I$226*(1+vanilla2)^0.5)-SUM($I274:P274),(Input!$I$226*(1+vanilla2)^0.5)/A16stdlife))","v":-1.1102230246251565E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:J275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:K275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:L275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:M275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:N275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:O275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F275),(Input!$J$226*(1+vanilla3)^0.5)-SUM($J275:P275),(Input!$J$226*(1+vanilla3)^0.5)/A16stdlife))","v":0.42420515656948388}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:K276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:L276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:M276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:N276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:O276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F276),(Input!$K$226*(1+vanilla4)^0.5)-SUM($K276:P276),(Input!$K$226*(1+vanilla4)^0.5)/A16stdlife))","v":0.3753111779577325}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F277),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L277:L277),(Input!$L$226*(1+vanilla5)^0.5)/A16stdlife))","v":0.63015715932703997},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F277),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L277:M277),(Input!$L$226*(1+vanilla5)^0.5)/A16stdlife))","v":0.63015715932703997},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F277),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L277:N277),(Input!$L$226*(1+vanilla5)^0.5)/A16stdlife))","v":0.63015715932703997},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F277),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L277:O277),(Input!$L$226*(1+vanilla5)^0.5)/A16stdlife))","v":0.63015715932703997},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F277),(Input!$L$226*(1+vanilla5)^0.5)-SUM($L277:P277),(Input!$L$226*(1+vanilla5)^0.5)/A16stdlife))","v":0.63015715932703997}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F278),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M278:M278),(Input!$M$226*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F278),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M278:N278),(Input!$M$226*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F278),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M278:O278),(Input!$M$226*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F278),(Input!$M$226*(1+vanilla6)^0.5)-SUM($M278:P278),(Input!$M$226*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F279),(Input!$N$226*(1+vanilla7)^0.5)-SUM($N279:N279),(Input!$N$226*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F279),(Input!$N$226*(1+vanilla7)^0.5)-SUM($N279:O279),(Input!$N$226*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F279),(Input!$N$226*(1+vanilla7)^0.5)-SUM($N279:P279),(Input!$N$226*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F280),(Input!$O$226*(1+vanilla8)^0.5)-SUM($O280:O280),(Input!$O$226*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F280),(Input!$O$226*(1+vanilla8)^0.5)-SUM($O280:P280),(Input!$O$226*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F281),(Input!$P$226*(1+vanilla9)^0.5)-SUM($P281:P281),(Input!$P$226*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,{"$f":"-SUM(H271:H282)","v":-4.9915647090296291},{"$f":"-SUM(I271:I282)","v":-5.1225290175528153},{"$f":"-SUM(J271:J282)","v":-5.2594385965195452},{"$f":"-SUM(K271:K282)","v":-5.6836437530890294},{"$f":"-SUM(L271:L282)","v":-1.7212851989000133},{"$f":"IF(COUNT($H283:L283)>=Input!$W$7,0, -SUM(M271:M282))","v":0},{"$f":"IF(COUNT($H283:M283)>=Input!$W$7,0, -SUM(N271:N282))","v":0},{"$f":"IF(COUNT($H283:N283)>=Input!$W$7,0, -SUM(O271:O282))","v":0},{"$f":"IF(COUNT($H283:O283)>=Input!$W$7,0, -SUM(P271:P282))","v":0},{"$f":"IF(COUNT($H283:P283)>=Input!$W$7,0, -SUM(Q271:Q282))","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-$G$646-SUM($G284:G284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":2.7209772302295625},{"$f":"IF(I$3>A17remlife,A17value-$G$646-SUM($G284:H284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":2.7209772302295625},{"$f":"IF(J$3>A17remlife,A17value-$G$646-SUM($G284:I284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":2.7209772302295625},{"$f":"IF(K$3>A17remlife,A17value-$G$646-SUM($G284:J284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":2.7209772302295625},{"$f":"IF(L$3>A17remlife,A17value-$G$646-SUM($G284:K284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0.54963740050637178},{"$f":"IF(M$3>A17remlife,A17value-$G$646-SUM($G284:L284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-$G$646-SUM($G284:M284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-$G$646-SUM($G284:N284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-$G$646-SUM($G284:O284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-$G$646-SUM($G284:P284),IF(A17remlife=\"N/A\",\"n/a\",(A17value-$G$646)/A17remlife))","v":0}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:H286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:I286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:J286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:K286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:L286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:M286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:N286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0.54199257768885345},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:O286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":-8.8817841970012523E-16},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F286),(Input!$H$227*(1+vanilla1)^0.5)-SUM($H286:P286),(Input!$H$227*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:I287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:J287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:K287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:L287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:M287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:N287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:O287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0.32053088436434224},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F287),(Input!$I$227*(1+vanilla2)^0.5)-SUM($I287:P287),(Input!$I$227*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:J288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:K288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:L288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:M288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:N288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:O288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F288),(Input!$J$227*(1+vanilla3)^0.5)-SUM($J288:P288),(Input!$J$227*(1+vanilla3)^0.5)/A17stdlife))","v":0.15380763212877852}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:K289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:L289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:M289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:N289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:O289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F289),(Input!$K$227*(1+vanilla4)^0.5)-SUM($K289:P289),(Input!$K$227*(1+vanilla4)^0.5)/A17stdlife))","v":0.43229482954665982}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F290),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L290:L290),(Input!$L$227*(1+vanilla5)^0.5)/A17stdlife))","v":0.37198908657249269},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F290),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L290:M290),(Input!$L$227*(1+vanilla5)^0.5)/A17stdlife))","v":0.37198908657249269},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F290),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L290:N290),(Input!$L$227*(1+vanilla5)^0.5)/A17stdlife))","v":0.37198908657249269},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F290),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L290:O290),(Input!$L$227*(1+vanilla5)^0.5)/A17stdlife))","v":0.37198908657249269},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F290),(Input!$L$227*(1+vanilla5)^0.5)-SUM($L290:P290),(Input!$L$227*(1+vanilla5)^0.5)/A17stdlife))","v":0.37198908657249269}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F291),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M291:M291),(Input!$M$227*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F291),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M291:N291),(Input!$M$227*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F291),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M291:O291),(Input!$M$227*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F291),(Input!$M$227*(1+vanilla6)^0.5)-SUM($M291:P291),(Input!$M$227*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F292),(Input!$N$227*(1+vanilla7)^0.5)-SUM($N292:N292),(Input!$N$227*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F292),(Input!$N$227*(1+vanilla7)^0.5)-SUM($N292:O292),(Input!$N$227*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F292),(Input!$N$227*(1+vanilla7)^0.5)-SUM($N292:P292),(Input!$N$227*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F293),(Input!$O$227*(1+vanilla8)^0.5)-SUM($O293:O293),(Input!$O$227*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F293),(Input!$O$227*(1+vanilla8)^0.5)-SUM($O293:P293),(Input!$O$227*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F294),(Input!$P$227*(1+vanilla9)^0.5)-SUM($P294:P294),(Input!$P$227*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,{"$f":"-SUM(H284:H295)","v":-2.7209772302295625},{"$f":"-SUM(I284:I295)","v":-3.2629698079184157},{"$f":"-SUM(J284:J295)","v":-3.5835006922827581},{"$f":"-SUM(K284:K295)","v":-3.7373083244115368},{"$f":"-SUM(L284:L295)","v":-1.9982633242350056},{"$f":"IF(COUNT($H296:L296)>=Input!$W$7,0, -SUM(M284:M295))","v":0},{"$f":"IF(COUNT($H296:M296)>=Input!$W$7,0, -SUM(N284:N295))","v":0},{"$f":"IF(COUNT($H296:N296)>=Input!$W$7,0, -SUM(O284:O295))","v":0},{"$f":"IF(COUNT($H296:O296)>=Input!$W$7,0, -SUM(P284:P295))","v":0},{"$f":"IF(COUNT($H296:P296)>=Input!$W$7,0, -SUM(Q284:Q295))","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-$G$647-SUM($G297:G297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(I$3>A18remlife,A18value-$G$647-SUM($G297:H297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(J$3>A18remlife,A18value-$G$647-SUM($G297:I297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(K$3>A18remlife,A18value-$G$647-SUM($G297:J297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(L$3>A18remlife,A18value-$G$647-SUM($G297:K297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(M$3>A18remlife,A18value-$G$647-SUM($G297:L297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(N$3>A18remlife,A18value-$G$647-SUM($G297:M297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(O$3>A18remlife,A18value-$G$647-SUM($G297:N297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(P$3>A18remlife,A18value-$G$647-SUM($G297:O297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"},{"$f":"IF(Q$3>A18remlife,A18value-$G$647-SUM($G297:P297),IF(A18remlife=\"N/A\",\"n/a\",(A18value-$G$647)/A18remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:H299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:I299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:J299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:K299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:L299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:M299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:N299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:O299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F299),(Input!$H$228*(1+vanilla1)^0.5)-SUM($H299:P299),(Input!$H$228*(1+vanilla1)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:I300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:J300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:K300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:L300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:M300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:N300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:O300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F300),(Input!$I$228*(1+vanilla2)^0.5)-SUM($I300:P300),(Input!$I$228*(1+vanilla2)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:J301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:K301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:L301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:M301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:N301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:O301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F301),(Input!$J$228*(1+vanilla3)^0.5)-SUM($J301:P301),(Input!$J$228*(1+vanilla3)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:K302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:L302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:M302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:N302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:O302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F302),(Input!$K$228*(1+vanilla4)^0.5)-SUM($K302:P302),(Input!$K$228*(1+vanilla4)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F303),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L303:L303),(Input!$L$228*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F303),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L303:M303),(Input!$L$228*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F303),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L303:N303),(Input!$L$228*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F303),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L303:O303),(Input!$L$228*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F303),(Input!$L$228*(1+vanilla5)^0.5)-SUM($L303:P303),(Input!$L$228*(1+vanilla5)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F304),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M304:M304),(Input!$M$228*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F304),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M304:N304),(Input!$M$228*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F304),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M304:O304),(Input!$M$228*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F304),(Input!$M$228*(1+vanilla6)^0.5)-SUM($M304:P304),(Input!$M$228*(1+vanilla6)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F305),(Input!$N$228*(1+vanilla7)^0.5)-SUM($N305:N305),(Input!$N$228*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F305),(Input!$N$228*(1+vanilla7)^0.5)-SUM($N305:O305),(Input!$N$228*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F305),(Input!$N$228*(1+vanilla7)^0.5)-SUM($N305:P305),(Input!$N$228*(1+vanilla7)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F306),(Input!$O$228*(1+vanilla8)^0.5)-SUM($O306:O306),(Input!$O$228*(1+vanilla8)^0.5)/A18stdlife))","v":"n/a"},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F306),(Input!$O$228*(1+vanilla8)^0.5)-SUM($O306:P306),(Input!$O$228*(1+vanilla8)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F307),(Input!$P$228*(1+vanilla9)^0.5)-SUM($P307:P307),(Input!$P$228*(1+vanilla9)^0.5)/A18stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,{"$f":"-SUM(H297:H308)","v":0},{"$f":"-SUM(I297:I308)","v":0},{"$f":"-SUM(J297:J308)","v":0},{"$f":"-SUM(K297:K308)","v":0},{"$f":"-SUM(L297:L308)","v":0},{"$f":"IF(COUNT($H309:L309)>=Input!$W$7,0, -SUM(M297:M308))","v":0},{"$f":"IF(COUNT($H309:M309)>=Input!$W$7,0, -SUM(N297:N308))","v":0},{"$f":"IF(COUNT($H309:N309)>=Input!$W$7,0, -SUM(O297:O308))","v":0},{"$f":"IF(COUNT($H309:O309)>=Input!$W$7,0, -SUM(P297:P308))","v":0},{"$f":"IF(COUNT($H309:P309)>=Input!$W$7,0, -SUM(Q297:Q308))","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-$G$648-SUM($G310:G310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(I$3>A19remlife,A19value-$G$648-SUM($G310:H310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(J$3>A19remlife,A19value-$G$648-SUM($G310:I310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(K$3>A19remlife,A19value-$G$648-SUM($G310:J310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(L$3>A19remlife,A19value-$G$648-SUM($G310:K310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(M$3>A19remlife,A19value-$G$648-SUM($G310:L310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(N$3>A19remlife,A19value-$G$648-SUM($G310:M310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(O$3>A19remlife,A19value-$G$648-SUM($G310:N310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(P$3>A19remlife,A19value-$G$648-SUM($G310:O310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"},{"$f":"IF(Q$3>A19remlife,A19value-$G$648-SUM($G310:P310),IF(A19remlife=\"N/A\",\"n/a\",(A19value-$G$648)/A19remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:H312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:I312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:J312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:K312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:L312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:M312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:N312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:O312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F312),(Input!$H$229*(1+vanilla1)^0.5)-SUM($H312:P312),(Input!$H$229*(1+vanilla1)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:I313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:J313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:K313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:L313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:M313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:N313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:O313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F313),(Input!$I$229*(1+vanilla2)^0.5)-SUM($I313:P313),(Input!$I$229*(1+vanilla2)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:J314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:K314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:L314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:M314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:N314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:O314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F314),(Input!$J$229*(1+vanilla3)^0.5)-SUM($J314:P314),(Input!$J$229*(1+vanilla3)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:K315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:L315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:M315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:N315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:O315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F315),(Input!$K$229*(1+vanilla4)^0.5)-SUM($K315:P315),(Input!$K$229*(1+vanilla4)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F316),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L316:L316),(Input!$L$229*(1+vanilla5)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F316),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L316:M316),(Input!$L$229*(1+vanilla5)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F316),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L316:N316),(Input!$L$229*(1+vanilla5)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F316),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L316:O316),(Input!$L$229*(1+vanilla5)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F316),(Input!$L$229*(1+vanilla5)^0.5)-SUM($L316:P316),(Input!$L$229*(1+vanilla5)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F317),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M317:M317),(Input!$M$229*(1+vanilla6)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F317),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M317:N317),(Input!$M$229*(1+vanilla6)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F317),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M317:O317),(Input!$M$229*(1+vanilla6)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F317),(Input!$M$229*(1+vanilla6)^0.5)-SUM($M317:P317),(Input!$M$229*(1+vanilla6)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F318),(Input!$N$229*(1+vanilla7)^0.5)-SUM($N318:N318),(Input!$N$229*(1+vanilla7)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F318),(Input!$N$229*(1+vanilla7)^0.5)-SUM($N318:O318),(Input!$N$229*(1+vanilla7)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F318),(Input!$N$229*(1+vanilla7)^0.5)-SUM($N318:P318),(Input!$N$229*(1+vanilla7)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F319),(Input!$O$229*(1+vanilla8)^0.5)-SUM($O319:O319),(Input!$O$229*(1+vanilla8)^0.5)/A19stdlife))","v":"n/a"},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F319),(Input!$O$229*(1+vanilla8)^0.5)-SUM($O319:P319),(Input!$O$229*(1+vanilla8)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F320),(Input!$P$229*(1+vanilla9)^0.5)-SUM($P320:P320),(Input!$P$229*(1+vanilla9)^0.5)/A19stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"-SUM(H310:H321)","v":0},{"$f":"-SUM(I310:I321)","v":0},{"$f":"-SUM(J310:J321)","v":0},{"$f":"-SUM(K310:K321)","v":0},{"$f":"-SUM(L310:L321)","v":0},{"$f":"IF(COUNT($H322:L322)>=Input!$W$7,0, -SUM(M310:M321))","v":0},{"$f":"IF(COUNT($H322:M322)>=Input!$W$7,0, -SUM(N310:N321))","v":0},{"$f":"IF(COUNT($H322:N322)>=Input!$W$7,0, -SUM(O310:O321))","v":0},{"$f":"IF(COUNT($H322:O322)>=Input!$W$7,0, -SUM(P310:P321))","v":0},{"$f":"IF(COUNT($H322:P322)>=Input!$W$7,0, -SUM(Q310:Q321))","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-$G$649-SUM($G323:G323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(I$3>A20remlife,A20value-$G$649-SUM($G323:H323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(J$3>A20remlife,A20value-$G$649-SUM($G323:I323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(K$3>A20remlife,A20value-$G$649-SUM($G323:J323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(L$3>A20remlife,A20value-$G$649-SUM($G323:K323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(M$3>A20remlife,A20value-$G$649-SUM($G323:L323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(N$3>A20remlife,A20value-$G$649-SUM($G323:M323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(O$3>A20remlife,A20value-$G$649-SUM($G323:N323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(P$3>A20remlife,A20value-$G$649-SUM($G323:O323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"},{"$f":"IF(Q$3>A20remlife,A20value-$G$649-SUM($G323:P323),IF(A20remlife=\"N/A\",\"n/a\",(A20value-$G$649)/A20remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:H325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:I325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:J325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:K325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:L325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:M325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:N325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:O325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F325),(Input!$H$230*(1+vanilla1)^0.5)-SUM($H325:P325),(Input!$H$230*(1+vanilla1)^0.5)/A20stdlife))","v":0.20800139886689187}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:I326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:J326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:K326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:L326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:M326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:N326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:O326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F326),(Input!$I$230*(1+vanilla2)^0.5)-SUM($I326:P326),(Input!$I$230*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:J327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:K327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:L327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:M327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:N327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:O327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F327),(Input!$J$230*(1+vanilla3)^0.5)-SUM($J327:P327),(Input!$J$230*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:K328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:L328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:M328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:N328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:O328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F328),(Input!$K$230*(1+vanilla4)^0.5)-SUM($K328:P328),(Input!$K$230*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F329),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L329:L329),(Input!$L$230*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F329),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L329:M329),(Input!$L$230*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F329),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L329:N329),(Input!$L$230*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F329),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L329:O329),(Input!$L$230*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F329),(Input!$L$230*(1+vanilla5)^0.5)-SUM($L329:P329),(Input!$L$230*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F330),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M330:M330),(Input!$M$230*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F330),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M330:N330),(Input!$M$230*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F330),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M330:O330),(Input!$M$230*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F330),(Input!$M$230*(1+vanilla6)^0.5)-SUM($M330:P330),(Input!$M$230*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F331),(Input!N$230*(1+vanilla7)^0.5)-SUM($N331:N331),(Input!$N$230*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F331),(Input!O$230*(1+vanilla7)^0.5)-SUM($N331:O331),(Input!$N$230*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F331),(Input!P$230*(1+vanilla7)^0.5)-SUM($N331:P331),(Input!$N$230*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F332),(Input!$O$230*(1+vanilla8)^0.5)-SUM($O332:O332),(Input!$O$230*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F332),(Input!$O$230*(1+vanilla8)^0.5)-SUM($O332:P332),(Input!$O$230*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F333),(Input!$P$230*(1+vanilla9)^0.5)-SUM($P333:P333),(Input!$P$230*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,{"$f":"-SUM(H323:H334)","v":0},{"$f":"-SUM(I323:I334)","v":-0.20800139886689187},{"$f":"-SUM(J323:J334)","v":-0.20800139886689187},{"$f":"-SUM(K323:K334)","v":-0.20800139886689187},{"$f":"-SUM(L323:L334)","v":-0.20800139886689187},{"$f":"IF(COUNT($H335:L335)>=Input!$W$7,0, -SUM(M323:M334))","v":0},{"$f":"IF(COUNT($H335:M335)>=Input!$W$7,0, -SUM(N323:N334))","v":0},{"$f":"IF(COUNT($H335:N335)>=Input!$W$7,0, -SUM(O323:O334))","v":0},{"$f":"IF(COUNT($H335:O335)>=Input!$W$7,0, -SUM(P323:P334))","v":0},{"$f":"IF(COUNT($H335:P335)>=Input!$W$7,0, -SUM(Q323:Q334))","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-$G$650-SUM($G336:G336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(I$3>A21remlife,A21value-$G$650-SUM($G336:H336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(J$3>A21remlife,A21value-$G$650-SUM($G336:I336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(K$3>A21remlife,A21value-$G$650-SUM($G336:J336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(L$3>A21remlife,A21value-$G$650-SUM($G336:K336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(M$3>A21remlife,A21value-$G$650-SUM($G336:L336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(N$3>A21remlife,A21value-$G$650-SUM($G336:M336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(O$3>A21remlife,A21value-$G$650-SUM($G336:N336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(P$3>A21remlife,A21value-$G$650-SUM($G336:O336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"},{"$f":"IF(Q$3>A21remlife,A21value-$G$650-SUM($G336:P336),IF(A21remlife=\"N/A\",\"n/a\",(A21value-$G$650)/A21remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:H338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:I338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:J338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:K338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:L338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:M338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:N338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:O338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F338),(Input!$H$231*(1+vanilla1)^0.5)-SUM($H338:P338),(Input!$H$231*(1+vanilla1)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:I339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:J339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:K339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:L339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:M339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:N339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:O339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F339),(Input!$I$231*(1+vanilla2)^0.5)-SUM($I339:P339),(Input!$I$231*(1+vanilla2)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:J340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:K340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:L340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:M340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:N340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:O340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F340),(Input!$J$231*(1+vanilla3)^0.5)-SUM($J340:P340),(Input!$J$231*(1+vanilla3)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:K341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:L341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:M341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:N341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:O341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F341),(Input!$K$231*(1+vanilla4)^0.5)-SUM($K341:P341),(Input!$K$231*(1+vanilla4)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F342),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L342:L342),(Input!$L$231*(1+vanilla5)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F342),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L342:M342),(Input!$L$231*(1+vanilla5)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F342),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L342:N342),(Input!$L$231*(1+vanilla5)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F342),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L342:O342),(Input!$L$231*(1+vanilla5)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F342),(Input!$L$231*(1+vanilla5)^0.5)-SUM($L342:P342),(Input!$L$231*(1+vanilla5)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F343),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M343:M343),(Input!$M$231*(1+vanilla6)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F343),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M343:N343),(Input!$M$231*(1+vanilla6)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F343),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M343:O343),(Input!$M$231*(1+vanilla6)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F343),(Input!$M$231*(1+vanilla6)^0.5)-SUM($M343:P343),(Input!$M$231*(1+vanilla6)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F344),(Input!N$231*(1+vanilla7)^0.5)-SUM($N344:N344),(Input!$N$231*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F344),(Input!O$231*(1+vanilla7)^0.5)-SUM($N344:O344),(Input!$N$231*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F344),(Input!P$231*(1+vanilla7)^0.5)-SUM($N344:P344),(Input!$N$231*(1+vanilla7)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F345),(Input!$O$231*(1+vanilla8)^0.5)-SUM($O345:O345),(Input!$O$231*(1+vanilla8)^0.5)/A21stdlife))","v":"n/a"},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F345),(Input!$O$231*(1+vanilla8)^0.5)-SUM($O345:P345),(Input!$O$231*(1+vanilla8)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F346),(Input!$P$231*(1+vanilla9)^0.5)-SUM($P346:P346),(Input!$P$231*(1+vanilla9)^0.5)/A21stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-SUM(H336:H347)","v":0},{"$f":"-SUM(I336:I347)","v":0},{"$f":"-SUM(J336:J347)","v":0},{"$f":"-SUM(K336:K347)","v":0},{"$f":"-SUM(L336:L347)","v":0},{"$f":"IF(COUNT($H348:L348)>=Input!$W$7,0, -SUM(M336:M347))","v":0},{"$f":"IF(COUNT($H348:M348)>=Input!$W$7,0, -SUM(N336:N347))","v":0},{"$f":"IF(COUNT($H348:N348)>=Input!$W$7,0, -SUM(O336:O347))","v":0},{"$f":"IF(COUNT($H348:O348)>=Input!$W$7,0, -SUM(P336:P347))","v":0},{"$f":"IF(COUNT($H348:P348)>=Input!$W$7,0, -SUM(Q336:Q347))","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-$G$651-SUM($G349:G349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(I$3>A22remlife,A22value-$G$651-SUM($G349:H349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(J$3>A22remlife,A22value-$G$651-SUM($G349:I349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(K$3>A22remlife,A22value-$G$651-SUM($G349:J349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(L$3>A22remlife,A22value-$G$651-SUM($G349:K349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(M$3>A22remlife,A22value-$G$651-SUM($G349:L349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(N$3>A22remlife,A22value-$G$651-SUM($G349:M349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(O$3>A22remlife,A22value-$G$651-SUM($G349:N349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(P$3>A22remlife,A22value-$G$651-SUM($G349:O349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"},{"$f":"IF(Q$3>A22remlife,A22value-$G$651-SUM($G349:P349),IF(A22remlife=\"N/A\",\"n/a\",(A22value-$G$651)/A22remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:H351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:I351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:J351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:K351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:L351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:M351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:N351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:O351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F351),(Input!$H$232*(1+vanilla1)^0.5)-SUM($H351:P351),(Input!$H$232*(1+vanilla1)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:I352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:J352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:K352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:L352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:M352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:N352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:O352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F352),(Input!$I$232*(1+vanilla2)^0.5)-SUM($I352:P352),(Input!$I$232*(1+vanilla2)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:J353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:K353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:L353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:M353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:N353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:O353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F353),(Input!$J$232*(1+vanilla3)^0.5)-SUM($J353:P353),(Input!$J$232*(1+vanilla3)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:K354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:L354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:M354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:N354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:O354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F354),(Input!$K$232*(1+vanilla4)^0.5)-SUM($K354:P354),(Input!$K$232*(1+vanilla4)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F355),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L355:L355),(Input!$L$232*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F355),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L355:M355),(Input!$L$232*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F355),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L355:N355),(Input!$L$232*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F355),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L355:O355),(Input!$L$232*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F355),(Input!$L$232*(1+vanilla5)^0.5)-SUM($L355:P355),(Input!$L$232*(1+vanilla5)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F356),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M356:M356),(Input!$M$232*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F356),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M356:N356),(Input!$M$232*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F356),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M356:O356),(Input!$M$232*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F356),(Input!$M$232*(1+vanilla6)^0.5)-SUM($M356:P356),(Input!$M$232*(1+vanilla6)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F357),(Input!N$232*(1+vanilla7)^0.5)-SUM($N357:N357),(Input!$N$232*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F357),(Input!O$232*(1+vanilla7)^0.5)-SUM($N357:O357),(Input!$N$232*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F357),(Input!P$232*(1+vanilla7)^0.5)-SUM($N357:P357),(Input!$N$232*(1+vanilla7)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F358),(Input!$O$232*(1+vanilla8)^0.5)-SUM($O358:O358),(Input!$O$232*(1+vanilla8)^0.5)/A22stdlife))","v":"n/a"},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F358),(Input!$O$232*(1+vanilla8)^0.5)-SUM($O358:P358),(Input!$O$232*(1+vanilla8)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F359),(Input!$P$232*(1+vanilla9)^0.5)-SUM($P359:P359),(Input!$P$232*(1+vanilla9)^0.5)/A22stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-SUM(H349:H360)","v":0},{"$f":"-SUM(I349:I360)","v":0},{"$f":"-SUM(J349:J360)","v":0},{"$f":"-SUM(K349:K360)","v":0},{"$f":"-SUM(L349:L360)","v":0},{"$f":"IF(COUNT($H361:L361)>=Input!$W$7,0, -SUM(M349:M360))","v":0},{"$f":"IF(COUNT($H361:M361)>=Input!$W$7,0, -SUM(N349:N360))","v":0},{"$f":"IF(COUNT($H361:N361)>=Input!$W$7,0, -SUM(O349:O360))","v":0},{"$f":"IF(COUNT($H361:O361)>=Input!$W$7,0, -SUM(P349:P360))","v":0},{"$f":"IF(COUNT($H361:P361)>=Input!$W$7,0, -SUM(Q349:Q360))","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-$G$652-SUM($G362:G362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(I$3>A23remlife,A23value-$G$652-SUM($G362:H362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(J$3>A23remlife,A23value-$G$652-SUM($G362:I362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(K$3>A23remlife,A23value-$G$652-SUM($G362:J362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(L$3>A23remlife,A23value-$G$652-SUM($G362:K362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(M$3>A23remlife,A23value-$G$652-SUM($G362:L362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(N$3>A23remlife,A23value-$G$652-SUM($G362:M362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(O$3>A23remlife,A23value-$G$652-SUM($G362:N362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(P$3>A23remlife,A23value-$G$652-SUM($G362:O362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"},{"$f":"IF(Q$3>A23remlife,A23value-$G$652-SUM($G362:P362),IF(A23remlife=\"N/A\",\"n/a\",(A23value-$G$652)/A23remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:H364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:I364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:J364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:K364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:L364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:M364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:N364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:O364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F364),(Input!$H$233*(1+vanilla1)^0.5)-SUM($H364:P364),(Input!$H$233*(1+vanilla1)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:I365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:J365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:K365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:L365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:M365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:N365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:O365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F365),(Input!$I$233*(1+vanilla2)^0.5)-SUM($I365:P365),(Input!$I$233*(1+vanilla2)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:J366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:K366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:L366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:M366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:N366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:O366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F366),(Input!$J$233*(1+vanilla3)^0.5)-SUM($J366:P366),(Input!$J$233*(1+vanilla3)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:K367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:L367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:M367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:N367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:O367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F367),(Input!$K$233*(1+vanilla4)^0.5)-SUM($K367:P367),(Input!$K$233*(1+vanilla4)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F368),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L368:L368),(Input!$L$233*(1+vanilla5)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F368),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L368:M368),(Input!$L$233*(1+vanilla5)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F368),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L368:N368),(Input!$L$233*(1+vanilla5)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F368),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L368:O368),(Input!$L$233*(1+vanilla5)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F368),(Input!$L$233*(1+vanilla5)^0.5)-SUM($L368:P368),(Input!$L$233*(1+vanilla5)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F369),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M369:M369),(Input!$M$233*(1+vanilla6)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F369),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M369:N369),(Input!$M$233*(1+vanilla6)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F369),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M369:O369),(Input!$M$233*(1+vanilla6)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F369),(Input!$M$233*(1+vanilla6)^0.5)-SUM($M369:P369),(Input!$M$233*(1+vanilla6)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F370),(Input!N$233*(1+vanilla7)^0.5)-SUM($N370:N370),(Input!$N$233*(1+vanilla7)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F370),(Input!O$233*(1+vanilla7)^0.5)-SUM($N370:O370),(Input!$N$233*(1+vanilla7)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F370),(Input!P$233*(1+vanilla7)^0.5)-SUM($N370:P370),(Input!$N$233*(1+vanilla7)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F371),(Input!$O$233*(1+vanilla8)^0.5)-SUM($O371:O371),(Input!$O$233*(1+vanilla8)^0.5)/A23stdlife))","v":"n/a"},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F371),(Input!$O$233*(1+vanilla8)^0.5)-SUM($O371:P371),(Input!$O$233*(1+vanilla8)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F372),(Input!$P$233*(1+vanilla9)^0.5)-SUM($P372:P372),(Input!$P$233*(1+vanilla9)^0.5)/A23stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-SUM(H362:H373)","v":0},{"$f":"-SUM(I362:I373)","v":0},{"$f":"-SUM(J362:J373)","v":0},{"$f":"-SUM(K362:K373)","v":0},{"$f":"-SUM(L362:L373)","v":0},{"$f":"IF(COUNT($H374:L374)>=Input!$W$7,0, -SUM(M362:M373))","v":0},{"$f":"IF(COUNT($H374:M374)>=Input!$W$7,0, -SUM(N362:N373))","v":0},{"$f":"IF(COUNT($H374:N374)>=Input!$W$7,0, -SUM(O362:O373))","v":0},{"$f":"IF(COUNT($H374:O374)>=Input!$W$7,0, -SUM(P362:P373))","v":0},{"$f":"IF(COUNT($H374:P374)>=Input!$W$7,0, -SUM(Q362:Q373))","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-$G$653-SUM($G375:G375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(I$3>A24remlife,A24value-$G$653-SUM($G375:H375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(J$3>A24remlife,A24value-$G$653-SUM($G375:I375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(K$3>A24remlife,A24value-$G$653-SUM($G375:J375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(L$3>A24remlife,A24value-$G$653-SUM($G375:K375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(M$3>A24remlife,A24value-$G$653-SUM($G375:L375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(N$3>A24remlife,A24value-$G$653-SUM($G375:M375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(O$3>A24remlife,A24value-$G$653-SUM($G375:N375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(P$3>A24remlife,A24value-$G$653-SUM($G375:O375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"},{"$f":"IF(Q$3>A24remlife,A24value-$G$653-SUM($G375:P375),IF(A24remlife=\"N/A\",\"n/a\",(A24value-$G$653)/A24remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:H377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:I377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:J377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:K377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:L377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:M377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:N377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:O377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F377),(Input!$H$234*(1+vanilla1)^0.5)-SUM($H377:P377),(Input!$H$234*(1+vanilla1)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:I378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:J378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:K378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:L378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:M378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:N378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:O378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F378),(Input!$I$234*(1+vanilla2)^0.5)-SUM($I378:P378),(Input!$I$234*(1+vanilla2)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:J379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:K379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:L379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:M379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:N379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:O379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F379),(Input!$J$234*(1+vanilla3)^0.5)-SUM($J379:P379),(Input!$J$234*(1+vanilla3)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:K380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:L380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:M380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:N380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:O380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F380),(Input!$K$234*(1+vanilla4)^0.5)-SUM($K380:P380),(Input!$K$234*(1+vanilla4)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F381),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L381:L381),(Input!$L$234*(1+vanilla5)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F381),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L381:M381),(Input!$L$234*(1+vanilla5)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F381),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L381:N381),(Input!$L$234*(1+vanilla5)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F381),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L381:O381),(Input!$L$234*(1+vanilla5)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F381),(Input!$L$234*(1+vanilla5)^0.5)-SUM($L381:P381),(Input!$L$234*(1+vanilla5)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F382),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M382:M382),(Input!$M$234*(1+vanilla6)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F382),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M382:N382),(Input!$M$234*(1+vanilla6)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F382),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M382:O382),(Input!$M$234*(1+vanilla6)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F382),(Input!$M$234*(1+vanilla6)^0.5)-SUM($M382:P382),(Input!$M$234*(1+vanilla6)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F383),(Input!N$234*(1+vanilla7)^0.5)-SUM($N383:N383),(Input!$N$234*(1+vanilla7)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F383),(Input!O$234*(1+vanilla7)^0.5)-SUM($N383:O383),(Input!$N$234*(1+vanilla7)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F383),(Input!P$234*(1+vanilla7)^0.5)-SUM($N383:P383),(Input!$N$234*(1+vanilla7)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F384),(Input!$O$234*(1+vanilla8)^0.5)-SUM($O384:O384),(Input!$O$234*(1+vanilla8)^0.5)/A24stdlife))","v":"n/a"},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F384),(Input!$O$234*(1+vanilla8)^0.5)-SUM($O384:P384),(Input!$O$234*(1+vanilla8)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F385),(Input!$P$234*(1+vanilla9)^0.5)-SUM($P385:P385),(Input!$P$234*(1+vanilla9)^0.5)/A24stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-SUM(H375:H386)","v":0},{"$f":"-SUM(I375:I386)","v":0},{"$f":"-SUM(J375:J386)","v":0},{"$f":"-SUM(K375:K386)","v":0},{"$f":"-SUM(L375:L386)","v":0},{"$f":"IF(COUNT($H387:L387)>=Input!$W$7,0, -SUM(M375:M386))","v":0},{"$f":"IF(COUNT($H387:M387)>=Input!$W$7,0, -SUM(N375:N386))","v":0},{"$f":"IF(COUNT($H387:N387)>=Input!$W$7,0, -SUM(O375:O386))","v":0},{"$f":"IF(COUNT($H387:O387)>=Input!$W$7,0, -SUM(P375:P386))","v":0},{"$f":"IF(COUNT($H387:P387)>=Input!$W$7,0, -SUM(Q375:Q386))","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-$G$654-SUM($G388:G388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(I$3>A25remlife,A25value-$G$654-SUM($G388:H388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(J$3>A25remlife,A25value-$G$654-SUM($G388:I388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(K$3>A25remlife,A25value-$G$654-SUM($G388:J388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(L$3>A25remlife,A25value-$G$654-SUM($G388:K388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(M$3>A25remlife,A25value-$G$654-SUM($G388:L388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(N$3>A25remlife,A25value-$G$654-SUM($G388:M388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(O$3>A25remlife,A25value-$G$654-SUM($G388:N388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(P$3>A25remlife,A25value-$G$654-SUM($G388:O388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"},{"$f":"IF(Q$3>A25remlife,A25value-$G$654-SUM($G388:P388),IF(A25remlife=\"N/A\",\"n/a\",(A25value-$G$654)/A25remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:H390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:I390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:J390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:K390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:L390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:M390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:N390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:O390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F390),(Input!$H$235*(1+vanilla1)^0.5)-SUM($H390:P390),(Input!$H$235*(1+vanilla1)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:I391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:J391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:K391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:L391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:M391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:N391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:O391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F391),(Input!$I$235*(1+vanilla2)^0.5)-SUM($I391:P391),(Input!$I$235*(1+vanilla2)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:J392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:K392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:L392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:M392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:N392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:O392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F392),(Input!$J$235*(1+vanilla3)^0.5)-SUM($J392:P392),(Input!$J$235*(1+vanilla3)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:K393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:L393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:M393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:N393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:O393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F393),(Input!$K$235*(1+vanilla4)^0.5)-SUM($K393:P393),(Input!$K$235*(1+vanilla4)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F394),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L394:L394),(Input!$L$235*(1+vanilla5)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F394),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L394:M394),(Input!$L$235*(1+vanilla5)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F394),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L394:N394),(Input!$L$235*(1+vanilla5)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F394),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L394:O394),(Input!$L$235*(1+vanilla5)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F394),(Input!$L$235*(1+vanilla5)^0.5)-SUM($L394:P394),(Input!$L$235*(1+vanilla5)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F395),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M395:M395),(Input!$M$235*(1+vanilla6)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F395),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M395:N395),(Input!$M$235*(1+vanilla6)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F395),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M395:O395),(Input!$M$235*(1+vanilla6)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F395),(Input!$M$235*(1+vanilla6)^0.5)-SUM($M395:P395),(Input!$M$235*(1+vanilla6)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F396),(Input!N$235*(1+vanilla7)^0.5)-SUM($N396:N396),(Input!$N$235*(1+vanilla7)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F396),(Input!O$235*(1+vanilla7)^0.5)-SUM($N396:O396),(Input!$N$235*(1+vanilla7)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F396),(Input!P$235*(1+vanilla7)^0.5)-SUM($N396:P396),(Input!$N$235*(1+vanilla7)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F397),(Input!$O$235*(1+vanilla8)^0.5)-SUM($O397:O397),(Input!$O$235*(1+vanilla8)^0.5)/A25stdlife))","v":"n/a"},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F397),(Input!$O$235*(1+vanilla8)^0.5)-SUM($O397:P397),(Input!$O$235*(1+vanilla8)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F398),(Input!$P$235*(1+vanilla9)^0.5)-SUM($P398:P398),(Input!$P$235*(1+vanilla9)^0.5)/A25stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-SUM(H388:H399)","v":0},{"$f":"-SUM(I388:I399)","v":0},{"$f":"-SUM(J388:J399)","v":0},{"$f":"-SUM(K388:K399)","v":0},{"$f":"-SUM(L388:L399)","v":0},{"$f":"IF(COUNT($H400:L400)>=Input!$W$7,0, -SUM(M388:M399))","v":0},{"$f":"IF(COUNT($H400:M400)>=Input!$W$7,0, -SUM(N388:N399))","v":0},{"$f":"IF(COUNT($H400:N400)>=Input!$W$7,0, -SUM(O388:O399))","v":0},{"$f":"IF(COUNT($H400:O400)>=Input!$W$7,0, -SUM(P388:P399))","v":0},{"$f":"IF(COUNT($H400:P400)>=Input!$W$7,0, -SUM(Q388:Q399))","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-$G$655-SUM($G401:G401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(I$3>A26remlife,A26value-$G$655-SUM($G401:H401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(J$3>A26remlife,A26value-$G$655-SUM($G401:I401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(K$3>A26remlife,A26value-$G$655-SUM($G401:J401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(L$3>A26remlife,A26value-$G$655-SUM($G401:K401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(M$3>A26remlife,A26value-$G$655-SUM($G401:L401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(N$3>A26remlife,A26value-$G$655-SUM($G401:M401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(O$3>A26remlife,A26value-$G$655-SUM($G401:N401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(P$3>A26remlife,A26value-$G$655-SUM($G401:O401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"},{"$f":"IF(Q$3>A26remlife,A26value-$G$655-SUM($G401:P401),IF(A26remlife=\"N/A\",\"n/a\",(A26value-$G$655)/A26remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:H403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:I403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:J403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:K403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:L403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:M403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:N403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:O403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F403),(Input!$H$236*(1+vanilla1)^0.5)-SUM($H403:P403),(Input!$H$236*(1+vanilla1)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:I404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:J404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:K404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:L404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:M404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:N404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:O404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F404),(Input!$I$236*(1+vanilla2)^0.5)-SUM($I404:P404),(Input!$I$236*(1+vanilla2)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:J405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:K405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:L405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:M405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:N405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:O405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F405),(Input!$J$236*(1+vanilla3)^0.5)-SUM($J405:P405),(Input!$J$236*(1+vanilla3)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:K406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:L406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:M406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:N406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:O406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F406),(Input!$K$236*(1+vanilla4)^0.5)-SUM($K406:P406),(Input!$K$236*(1+vanilla4)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F407),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L407:L407),(Input!$L$236*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F407),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L407:M407),(Input!$L$236*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F407),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L407:N407),(Input!$L$236*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F407),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L407:O407),(Input!$L$236*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F407),(Input!$L$236*(1+vanilla5)^0.5)-SUM($L407:P407),(Input!$L$236*(1+vanilla5)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F408),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M408:M408),(Input!$M$236*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F408),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M408:N408),(Input!$M$236*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F408),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M408:O408),(Input!$M$236*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F408),(Input!$M$236*(1+vanilla6)^0.5)-SUM($M408:P408),(Input!$M$236*(1+vanilla6)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F409),(Input!N$236*(1+vanilla7)^0.5)-SUM($N409:N409),(Input!$N$236*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F409),(Input!O$236*(1+vanilla7)^0.5)-SUM($N409:O409),(Input!$N$236*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F409),(Input!P$236*(1+vanilla7)^0.5)-SUM($N409:P409),(Input!$N$236*(1+vanilla7)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F410),(Input!$O$236*(1+vanilla8)^0.5)-SUM($O410:O410),(Input!$O$236*(1+vanilla8)^0.5)/A26stdlife))","v":"n/a"},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F410),(Input!$O$236*(1+vanilla8)^0.5)-SUM($O410:P410),(Input!$O$236*(1+vanilla8)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F411),(Input!$P$236*(1+vanilla9)^0.5)-SUM($P411:P411),(Input!$P$236*(1+vanilla9)^0.5)/A26stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-SUM(H401:H412)","v":0},{"$f":"-SUM(I401:I412)","v":0},{"$f":"-SUM(J401:J412)","v":0},{"$f":"-SUM(K401:K412)","v":0},{"$f":"-SUM(L401:L412)","v":0},{"$f":"IF(COUNT($H413:L413)>=Input!$W$7,0, -SUM(M401:M412))","v":0},{"$f":"IF(COUNT($H413:M413)>=Input!$W$7,0, -SUM(N401:N412))","v":0},{"$f":"IF(COUNT($H413:N413)>=Input!$W$7,0, -SUM(O401:O412))","v":0},{"$f":"IF(COUNT($H413:O413)>=Input!$W$7,0, -SUM(P401:P412))","v":0},{"$f":"IF(COUNT($H413:P413)>=Input!$W$7,0, -SUM(Q401:Q412))","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-$G$656-SUM($G414:G414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(I$3>A27remlife,A27value-$G$656-SUM($G414:H414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(J$3>A27remlife,A27value-$G$656-SUM($G414:I414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(K$3>A27remlife,A27value-$G$656-SUM($G414:J414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(L$3>A27remlife,A27value-$G$656-SUM($G414:K414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(M$3>A27remlife,A27value-$G$656-SUM($G414:L414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(N$3>A27remlife,A27value-$G$656-SUM($G414:M414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(O$3>A27remlife,A27value-$G$656-SUM($G414:N414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(P$3>A27remlife,A27value-$G$656-SUM($G414:O414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"},{"$f":"IF(Q$3>A27remlife,A27value-$G$656-SUM($G414:P414),IF(A27remlife=\"N/A\",\"n/a\",(A27value-$G$656)/A27remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:H416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:I416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:J416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:K416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:L416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:M416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:N416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:O416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F416),(Input!$H$237*(1+vanilla1)^0.5)-SUM($H416:P416),(Input!$H$237*(1+vanilla1)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:I417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:J417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:K417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:L417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:M417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:N417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:O417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F417),(Input!$I$237*(1+vanilla2)^0.5)-SUM($I417:P417),(Input!$I$237*(1+vanilla2)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:J418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:K418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:L418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:M418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:N418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:O418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F418),(Input!$J$237*(1+vanilla3)^0.5)-SUM($J418:P418),(Input!$J$237*(1+vanilla3)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:K419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:L419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:M419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:N419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:O419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F419),(Input!$K$237*(1+vanilla4)^0.5)-SUM($K419:P419),(Input!$K$237*(1+vanilla4)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F420),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L420:L420),(Input!$L$237*(1+vanilla5)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F420),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L420:M420),(Input!$L$237*(1+vanilla5)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F420),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L420:N420),(Input!$L$237*(1+vanilla5)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F420),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L420:O420),(Input!$L$237*(1+vanilla5)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F420),(Input!$L$237*(1+vanilla5)^0.5)-SUM($L420:P420),(Input!$L$237*(1+vanilla5)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F421),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M421:M421),(Input!$M$237*(1+vanilla6)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F421),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M421:N421),(Input!$M$237*(1+vanilla6)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F421),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M421:O421),(Input!$M$237*(1+vanilla6)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F421),(Input!$M$237*(1+vanilla6)^0.5)-SUM($M421:P421),(Input!$M$237*(1+vanilla6)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F422),(Input!N$237*(1+vanilla7)^0.5)-SUM($N422:N422),(Input!$N$237*(1+vanilla7)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F422),(Input!O$237*(1+vanilla7)^0.5)-SUM($N422:O422),(Input!$N$237*(1+vanilla7)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F422),(Input!P$237*(1+vanilla7)^0.5)-SUM($N422:P422),(Input!$N$237*(1+vanilla7)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F423),(Input!$O$237*(1+vanilla8)^0.5)-SUM($O423:O423),(Input!$O$237*(1+vanilla8)^0.5)/A27stdlife))","v":"n/a"},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F423),(Input!$O$237*(1+vanilla8)^0.5)-SUM($O423:P423),(Input!$O$237*(1+vanilla8)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F424),(Input!$P$237*(1+vanilla9)^0.5)-SUM($P424:P424),(Input!$P$237*(1+vanilla9)^0.5)/A27stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-SUM(H414:H425)","v":0},{"$f":"-SUM(I414:I425)","v":0},{"$f":"-SUM(J414:J425)","v":0},{"$f":"-SUM(K414:K425)","v":0},{"$f":"-SUM(L414:L425)","v":0},{"$f":"IF(COUNT($H426:L426)>=Input!$W$7,0, -SUM(M414:M425))","v":0},{"$f":"IF(COUNT($H426:M426)>=Input!$W$7,0, -SUM(N414:N425))","v":0},{"$f":"IF(COUNT($H426:N426)>=Input!$W$7,0, -SUM(O414:O425))","v":0},{"$f":"IF(COUNT($H426:O426)>=Input!$W$7,0, -SUM(P414:P425))","v":0},{"$f":"IF(COUNT($H426:P426)>=Input!$W$7,0, -SUM(Q414:Q425))","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-$G$657-SUM($G427:G427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(I$3>A28remlife,A28value-$G$657-SUM($G427:H427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(J$3>A28remlife,A28value-$G$657-SUM($G427:I427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(K$3>A28remlife,A28value-$G$657-SUM($G427:J427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(L$3>A28remlife,A28value-$G$657-SUM($G427:K427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(M$3>A28remlife,A28value-$G$657-SUM($G427:L427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(N$3>A28remlife,A28value-$G$657-SUM($G427:M427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(O$3>A28remlife,A28value-$G$657-SUM($G427:N427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(P$3>A28remlife,A28value-$G$657-SUM($G427:O427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"},{"$f":"IF(Q$3>A28remlife,A28value-$G$657-SUM($G427:P427),IF(A28remlife=\"N/A\",\"n/a\",(A28value-$G$657)/A28remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:H429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:I429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:J429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:K429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:L429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:M429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:N429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:O429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F429),(Input!$H$238*(1+vanilla1)^0.5)-SUM($H429:P429),(Input!$H$238*(1+vanilla1)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:I430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:J430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:K430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:L430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:M430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:N430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:O430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F430),(Input!$I$238*(1+vanilla2)^0.5)-SUM($I430:P430),(Input!$I$238*(1+vanilla2)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:J431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:K431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:L431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:M431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:N431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:O431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F431),(Input!$J$238*(1+vanilla3)^0.5)-SUM($J431:P431),(Input!$J$238*(1+vanilla3)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:K432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:L432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:M432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:N432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:O432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F432),(Input!$K$238*(1+vanilla4)^0.5)-SUM($K432:P432),(Input!$K$238*(1+vanilla4)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F433),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L433:L433),(Input!$L$238*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F433),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L433:M433),(Input!$L$238*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F433),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L433:N433),(Input!$L$238*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F433),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L433:O433),(Input!$L$238*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F433),(Input!$L$238*(1+vanilla5)^0.5)-SUM($L433:P433),(Input!$L$238*(1+vanilla5)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F434),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M434:M434),(Input!$M$238*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F434),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M434:N434),(Input!$M$238*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F434),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M434:O434),(Input!$M$238*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F434),(Input!$M$238*(1+vanilla6)^0.5)-SUM($M434:P434),(Input!$M$238*(1+vanilla6)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F435),(Input!N$238*(1+vanilla7)^0.5)-SUM($N435:N435),(Input!$N$238*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F435),(Input!O$238*(1+vanilla7)^0.5)-SUM($N435:O435),(Input!$N$238*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F435),(Input!P$238*(1+vanilla7)^0.5)-SUM($N435:P435),(Input!$N$238*(1+vanilla7)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F436),(Input!$O$238*(1+vanilla8)^0.5)-SUM($O436:O436),(Input!$O$238*(1+vanilla8)^0.5)/A28stdlife))","v":"n/a"},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F436),(Input!$O$238*(1+vanilla8)^0.5)-SUM($O436:P436),(Input!$O$238*(1+vanilla8)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F437),(Input!$P$238*(1+vanilla9)^0.5)-SUM($P437:P437),(Input!$P$238*(1+vanilla9)^0.5)/A28stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-SUM(H427:H438)","v":0},{"$f":"-SUM(I427:I438)","v":0},{"$f":"-SUM(J427:J438)","v":0},{"$f":"-SUM(K427:K438)","v":0},{"$f":"-SUM(L427:L438)","v":0},{"$f":"IF(COUNT($H439:L439)>=Input!$W$7,0, -SUM(M427:M438))","v":0},{"$f":"IF(COUNT($H439:M439)>=Input!$W$7,0, -SUM(N427:N438))","v":0},{"$f":"IF(COUNT($H439:N439)>=Input!$W$7,0, -SUM(O427:O438))","v":0},{"$f":"IF(COUNT($H439:O439)>=Input!$W$7,0, -SUM(P427:P438))","v":0},{"$f":"IF(COUNT($H439:P439)>=Input!$W$7,0, -SUM(Q427:Q438))","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-$G$658-SUM($G440:G440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(I$3>A29remlife,A29value-$G$658-SUM($G440:H440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(J$3>A29remlife,A29value-$G$658-SUM($G440:I440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(K$3>A29remlife,A29value-$G$658-SUM($G440:J440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(L$3>A29remlife,A29value-$G$658-SUM($G440:K440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(M$3>A29remlife,A29value-$G$658-SUM($G440:L440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(N$3>A29remlife,A29value-$G$658-SUM($G440:M440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(O$3>A29remlife,A29value-$G$658-SUM($G440:N440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(P$3>A29remlife,A29value-$G$658-SUM($G440:O440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"},{"$f":"IF(Q$3>A29remlife,A29value-$G$658-SUM($G440:P440),IF(A29remlife=\"N/A\",\"n/a\",(A29value-$G$658)/A29remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:H442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:I442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:J442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:K442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:L442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:M442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:N442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:O442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F442),(Input!$H$239*(1+vanilla1)^0.5)-SUM($H442:P442),(Input!$H$239*(1+vanilla1)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:I443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:J443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:K443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:L443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:M443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:N443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:O443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F443),(Input!$I$239*(1+vanilla2)^0.5)-SUM($I443:P443),(Input!$I$239*(1+vanilla2)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:J444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:K444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:L444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:M444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:N444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:O444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F444),(Input!$J$239*(1+vanilla3)^0.5)-SUM($J444:P444),(Input!$J$239*(1+vanilla3)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:K445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:L445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:M445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:N445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:O445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F445),(Input!$K$239*(1+vanilla4)^0.5)-SUM($K445:P445),(Input!$K$239*(1+vanilla4)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F446),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L446:L446),(Input!$L$239*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F446),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L446:M446),(Input!$L$239*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F446),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L446:N446),(Input!$L$239*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F446),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L446:O446),(Input!$L$239*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F446),(Input!$L$239*(1+vanilla5)^0.5)-SUM($L446:P446),(Input!$L$239*(1+vanilla5)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F447),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M447:M447),(Input!$M$239*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F447),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M447:N447),(Input!$M$239*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F447),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M447:O447),(Input!$M$239*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F447),(Input!$M$239*(1+vanilla6)^0.5)-SUM($M447:P447),(Input!$M$239*(1+vanilla6)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F448),(Input!N$239*(1+vanilla7)^0.5)-SUM($N448:N448),(Input!$N$239*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F448),(Input!O$239*(1+vanilla7)^0.5)-SUM($N448:O448),(Input!$N$239*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F448),(Input!P$239*(1+vanilla7)^0.5)-SUM($N448:P448),(Input!$N$239*(1+vanilla7)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F449),(Input!$O$239*(1+vanilla8)^0.5)-SUM($O449:O449),(Input!$O$239*(1+vanilla8)^0.5)/A29stdlife))","v":"n/a"},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F449),(Input!$O$239*(1+vanilla8)^0.5)-SUM($O449:P449),(Input!$O$239*(1+vanilla8)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F450),(Input!$P$239*(1+vanilla9)^0.5)-SUM($P450:P450),(Input!$P$239*(1+vanilla9)^0.5)/A29stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-SUM(H440:H451)","v":0},{"$f":"-SUM(I440:I451)","v":0},{"$f":"-SUM(J440:J451)","v":0},{"$f":"-SUM(K440:K451)","v":0},{"$f":"-SUM(L440:L451)","v":0},{"$f":"IF(COUNT($H452:L452)>=Input!$W$7,0, -SUM(M440:M451))","v":0},{"$f":"IF(COUNT($H452:M452)>=Input!$W$7,0, -SUM(N440:N451))","v":0},{"$f":"IF(COUNT($H452:N452)>=Input!$W$7,0, -SUM(O440:O451))","v":0},{"$f":"IF(COUNT($H452:O452)>=Input!$W$7,0, -SUM(P440:P451))","v":0},{"$f":"IF(COUNT($H452:P452)>=Input!$W$7,0, -SUM(Q440:Q451))","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-$G$659-SUM($G453:G453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(I$3>A30remlife,A30value-$G$659-SUM($G453:H453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(J$3>A30remlife,A30value-$G$659-SUM($G453:I453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(K$3>A30remlife,A30value-$G$659-SUM($G453:J453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(L$3>A30remlife,A30value-$G$659-SUM($G453:K453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(M$3>A30remlife,A30value-$G$659-SUM($G453:L453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(N$3>A30remlife,A30value-$G$659-SUM($G453:M453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(O$3>A30remlife,A30value-$G$659-SUM($G453:N453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(P$3>A30remlife,A30value-$G$659-SUM($G453:O453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"},{"$f":"IF(Q$3>A30remlife,A30value-$G$659-SUM($G453:P453),IF(A30remlife=\"N/A\",\"n/a\",(A30value-$G$659)/A30remlife))","v":"n/a"}]
[null,null,null,null,"Capex in year"]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:H455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:I455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:J455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:K455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:L455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:M455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:N455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:O455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F455),(Input!$H$240*(1+vanilla1)^0.5)-SUM($H455:P455),(Input!$H$240*(1+vanilla1)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:I456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:J456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:K456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:L456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:M456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:N456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:O456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F456),(Input!$I$240*(1+vanilla2)^0.5)-SUM($I456:P456),(Input!$I$240*(1+vanilla2)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:J457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:K457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:L457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:M457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:N457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:O457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F457),(Input!$J$240*(1+vanilla3)^0.5)-SUM($J457:P457),(Input!$J$240*(1+vanilla3)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:K458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:L458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:M458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:N458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:O458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F458),(Input!$K$240*(1+vanilla4)^0.5)-SUM($K458:P458),(Input!$K$240*(1+vanilla4)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F459),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L459:L459),(Input!$L$240*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F459),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L459:M459),(Input!$L$240*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F459),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L459:N459),(Input!$L$240*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F459),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L459:O459),(Input!$L$240*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F459),(Input!$L$240*(1+vanilla5)^0.5)-SUM($L459:P459),(Input!$L$240*(1+vanilla5)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F460),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M460:M460),(Input!$M$240*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F460),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M460:N460),(Input!$M$240*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F460),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M460:O460),(Input!$M$240*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F460),(Input!$M$240*(1+vanilla6)^0.5)-SUM($M460:P460),(Input!$M$240*(1+vanilla6)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F461),(Input!N$240*(1+vanilla7)^0.5)-SUM($N461:N461),(Input!$N$240*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F461),(Input!O$240*(1+vanilla7)^0.5)-SUM($N461:O461),(Input!$N$240*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F461),(Input!P$240*(1+vanilla7)^0.5)-SUM($N461:P461),(Input!$N$240*(1+vanilla7)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F462),(Input!$O$240*(1+vanilla8)^0.5)-SUM($O462:O462),(Input!$O$240*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F462),(Input!$O$240*(1+vanilla8)^0.5)-SUM($O462:P462),(Input!$O$240*(1+vanilla8)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F463),(Input!$P$240*(1+vanilla9)^0.5)-SUM($P463:P463),(Input!$P$240*(1+vanilla9)^0.5)/A30stdlife))","v":"n/a"}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-SUM(H453:H464)","v":0},{"$f":"-SUM(I453:I464)","v":0},{"$f":"-SUM(J453:J464)","v":0},{"$f":"-SUM(K453:K464)","v":0},{"$f":"-SUM(L453:L464)","v":0},{"$f":"IF(COUNT($H465:L465)>=Input!$W$7,0, -SUM(M453:M464))","v":0},{"$f":"IF(COUNT($H465:M465)>=Input!$W$7,0, -SUM(N453:N464))","v":0},{"$f":"IF(COUNT($H465:N465)>=Input!$W$7,0, -SUM(O453:O464))","v":0},{"$f":"IF(COUNT($H465:O465)>=Input!$W$7,0, -SUM(P453:P464))","v":0},{"$f":"IF(COUNT($H465:P465)>=Input!$W$7,0, -SUM(Q453:Q464))","v":0}]
[]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G470:G499)","v":3007.5292054233037},{"$f":"SUM(H470:H499)","v":3752.8328772926616},{"$f":"SUM(I470:I499)","v":4448.0977240479087},5016.0329267148754,5429.6584594940505,5840.3242484889934,6472.37176538517,0,0,0,0,{"$f":"SUM(R470:R499)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"Input!J7","v":1567.1203368686852},{"$f":"G470+G502+G534+G566+G598+G630","v":1809.7026797212488},{"$f":"H470+H502+H534","v":2160.1294665790469},2466.5573135018017,2717.30325441579,2904.1471792134848,3164.1338746355686,{"$f":"IF(COUNT($H470:M470)>Input!$W$7,0, M470+M502+M534)","v":0},{"$f":"IF(COUNT($H470:N470)>Input!$W$7,0, N470+N502+N534)","v":0},{"$f":"IF(COUNT($H470:O470)>Input!$W$7,0, O470+O502+O534)","v":0},{"$f":"IF(COUNT($H470:P470)>Input!$W$7,0, P470+P502+P534)","v":0},{"$f":"IF(COUNT($H470:Q470)>Input!$W$7,0, Q470+Q502+Q534)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"Input!J8","v":29.990735563184863},{"$f":"G471+G503+G535+G567+G599+G631","v":27.573935018979302},27.4441868207747,26.766535554337221,26.015981032841761,24.984628734780003,23.708739679876565,{"$f":"IF(COUNT($H471:M471)>Input!$W$7,0, M471+M503+M535)","v":0},{"$f":"IF(COUNT($H471:N471)>Input!$W$7,0, N471+N503+N535)","v":0},{"$f":"IF(COUNT($H471:O471)>Input!$W$7,0, O471+O503+O535)","v":0},{"$f":"IF(COUNT($H471:P471)>Input!$W$7,0, P471+P503+P535)","v":0},{"$f":"IF(COUNT($H471:Q471)>Input!$W$7,0, Q471+Q503+Q535)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"Input!J9","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H472:M472)>Input!$W$7,0, M472+M504+M536)","v":0},{"$f":"IF(COUNT($H472:N472)>Input!$W$7,0, N472+N504+N536)","v":0},{"$f":"IF(COUNT($H472:O472)>Input!$W$7,0, O472+O504+O536)","v":0},{"$f":"IF(COUNT($H472:P472)>Input!$W$7,0, P472+P504+P536)","v":0},{"$f":"IF(COUNT($H472:Q472)>Input!$W$7,0, Q472+Q504+Q536)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"Input!J10","v":865.89566952155053},1040.2887131087143,1263.2957483703067,1437.5728064506222,1520.4467980418713,1653.2515614343092,1871.407712449213,{"$f":"IF(COUNT($H473:M473)>Input!$W$7,0, M473+M505+M537)","v":0},{"$f":"IF(COUNT($H473:N473)>Input!$W$7,0, N473+N505+N537)","v":0},{"$f":"IF(COUNT($H473:O473)>Input!$W$7,0, O473+O505+O537)","v":0},{"$f":"IF(COUNT($H473:P473)>Input!$W$7,0, P473+P505+P537)","v":0},{"$f":"IF(COUNT($H473:Q473)>Input!$W$7,0, Q473+Q505+Q537)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"Input!J11","v":131.59550452474167},310.42966911791308,383.94175359377681,437.87093563489827,472.24170018024057,507.10578274702198,575.8225030644835,{"$f":"IF(COUNT($H474:M474)>Input!$W$7,0, M474+M506+M538)","v":0},{"$f":"IF(COUNT($H474:N474)>Input!$W$7,0, N474+N506+N538)","v":0},{"$f":"IF(COUNT($H474:O474)>Input!$W$7,0, O474+O506+O538)","v":0},{"$f":"IF(COUNT($H474:P474)>Input!$W$7,0, P474+P506+P538)","v":0},{"$f":"IF(COUNT($H474:Q474)>Input!$W$7,0, Q474+Q506+Q538)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"Input!J12","v":55.591907112800889},59.959868990603042,71.050378907777201,83.957995346700827,93.99138696174029,100.44980591347638,135.40361581510336,{"$f":"IF(COUNT($H475:M475)>Input!$W$7,0, M475+M507+M539)","v":0},{"$f":"IF(COUNT($H475:N475)>Input!$W$7,0, N475+N507+N539)","v":0},{"$f":"IF(COUNT($H475:O475)>Input!$W$7,0, O475+O507+O539)","v":0},{"$f":"IF(COUNT($H475:P475)>Input!$W$7,0, P475+P507+P539)","v":0},{"$f":"IF(COUNT($H475:Q475)>Input!$W$7,0, Q475+Q507+Q539)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"Input!J13","v":21.38263997621365},11.672783199990837,11.663807224172906,11.419796822137126,11.20269933854876,10.909873982912972,10.486191217962608,{"$f":"IF(COUNT($H476:M476)>Input!$W$7,0, M476+M508+M540)","v":0},{"$f":"IF(COUNT($H476:N476)>Input!$W$7,0, N476+N508+N540)","v":0},{"$f":"IF(COUNT($H476:O476)>Input!$W$7,0, O476+O508+O540)","v":0},{"$f":"IF(COUNT($H476:P476)>Input!$W$7,0, P476+P508+P540)","v":0},{"$f":"IF(COUNT($H476:Q476)>Input!$W$7,0, Q476+Q508+Q540)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"Input!J14","v":21.925510841995546},25.896817745291063,23.180874703766218,23.704379094919922,22.706989053456351,23.816667318515499,30.36356314663648,{"$f":"IF(COUNT($H477:M477)>Input!$W$7,0, M477+M509+M541)","v":0},{"$f":"IF(COUNT($H477:N477)>Input!$W$7,0, N477+N509+N541)","v":0},{"$f":"IF(COUNT($H477:O477)>Input!$W$7,0, O477+O509+O541)","v":0},{"$f":"IF(COUNT($H477:P477)>Input!$W$7,0, P477+P509+P541)","v":0},{"$f":"IF(COUNT($H477:Q477)>Input!$W$7,0, Q477+Q509+Q541)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"Input!J15","v":38.006862304671365},80.995763900881485,92.338257379000737,100.53741276721773,107.8625157374216,117.35285580667275,125.30202862017835,{"$f":"IF(COUNT($H478:M478)>Input!$W$7,0, M478+M510+M542)","v":0},{"$f":"IF(COUNT($H478:N478)>Input!$W$7,0, N478+N510+N542)","v":0},{"$f":"IF(COUNT($H478:O478)>Input!$W$7,0, O478+O510+O542)","v":0},{"$f":"IF(COUNT($H478:P478)>Input!$W$7,0, P478+P510+P542)","v":0},{"$f":"IF(COUNT($H478:Q478)>Input!$W$7,0, Q478+Q510+Q542)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"Input!J16","v":193.93438747555939},251.29999288783694,278.20396567860342,301.70226058602748,323.1670923735316,345.36688630072803,371.37769995323322,{"$f":"IF(COUNT($H479:M479)>Input!$W$7,0, M479+M511+M543)","v":0},{"$f":"IF(COUNT($H479:N479)>Input!$W$7,0, N479+N511+N543)","v":0},{"$f":"IF(COUNT($H479:O479)>Input!$W$7,0, O479+O511+O543)","v":0},{"$f":"IF(COUNT($H479:P479)>Input!$W$7,0, P479+P511+P543)","v":0},{"$f":"IF(COUNT($H479:Q479)>Input!$W$7,0, Q479+Q511+Q543)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"Input!J17","v":0},5.1482895849372487E-4,{"$f":"H480+H512+H544","v":5.3666617652752035E-4},5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,5.9924974271862211E-4,{"$f":"IF(COUNT($H480:M480)>Input!$W$7,0, M480+M512+M544)","v":0},{"$f":"IF(COUNT($H480:N480)>Input!$W$7,0, N480+N512+N544)","v":0},{"$f":"IF(COUNT($H480:O480)>Input!$W$7,0, O480+O512+O544)","v":0},{"$f":"IF(COUNT($H480:P480)>Input!$W$7,0, P480+P512+P544)","v":0},{"$f":"IF(COUNT($H480:Q480)>Input!$W$7,0, Q480+Q512+Q544)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"Input!J18","v":17.138879521824968},44.326047341019787,49.348934359197557,53.183250742264242,64.185995476298274,79.840647718097671,84.046403027851241,{"$f":"IF(COUNT($H481:M481)>Input!$W$7,0, M481+M513+M545)","v":0},{"$f":"IF(COUNT($H481:N481)>Input!$W$7,0, N481+N513+N545)","v":0},{"$f":"IF(COUNT($H481:O481)>Input!$W$7,0, O481+O513+O545)","v":0},{"$f":"IF(COUNT($H481:P481)>Input!$W$7,0, P481+P513+P545)","v":0},{"$f":"IF(COUNT($H481:Q481)>Input!$W$7,0, Q481+Q513+Q545)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"Input!J19","v":31.289477999561342},49.007776663770663,41.143634973377111,33.279814757885717,36.066712958670038,42.487055352209715,48.201092984910908,{"$f":"IF(COUNT($H482:M482)>Input!$W$7,0, M482+M514+M546)","v":0},{"$f":"IF(COUNT($H482:N482)>Input!$W$7,0, N482+N514+N546)","v":0},{"$f":"IF(COUNT($H482:O482)>Input!$W$7,0, O482+O514+O546)","v":0},{"$f":"IF(COUNT($H482:P482)>Input!$W$7,0, P482+P514+P546)","v":0},{"$f":"IF(COUNT($H482:Q482)>Input!$W$7,0, Q482+Q514+Q546)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"Input!J20","v":3.5240111344258807E-2},2.7156440411538116,2.3860837634260736,1.8223199578829039,1.2202876350460583,0.58730508969142259,5.8415006016725335E-2,{"$f":"IF(COUNT($H483:M483)>Input!$W$7,0, M483+M515+M547)","v":0},{"$f":"IF(COUNT($H483:N483)>Input!$W$7,0, N483+N515+N547)","v":0},{"$f":"IF(COUNT($H483:O483)>Input!$W$7,0, O483+O515+O547)","v":0},{"$f":"IF(COUNT($H483:P483)>Input!$W$7,0, P483+P515+P547)","v":0},{"$f":"IF(COUNT($H483:Q483)>Input!$W$7,0, Q483+Q515+Q547)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"Input!J21","v":0.34299699237736608},0.46344007419775024,0.2733191188539813,7.7688803599054584E-2,-0.18670957921221795,-0.55147139811562407,-0.97049739796714907,{"$f":"IF(COUNT($H484:M484)>Input!$W$7,0, M484+M516+M548)","v":0},{"$f":"IF(COUNT($H484:N484)>Input!$W$7,0, N484+N516+N548)","v":0},{"$f":"IF(COUNT($H484:O484)>Input!$W$7,0, O484+O516+O548)","v":0},{"$f":"IF(COUNT($H484:P484)>Input!$W$7,0, P484+P516+P548)","v":0},{"$f":"IF(COUNT($H484:Q484)>Input!$W$7,0, Q484+Q516+Q548)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"Input!J22","v":22.832034818735202},20.620153813001398,17.186524950922543,13.453833355412458,11.516805692077984,8.6031249781013344,11.230974180152511,{"$f":"IF(COUNT($H485:M485)>Input!$W$7,0, M485+M517+M549)","v":0},{"$f":"IF(COUNT($H485:N485)>Input!$W$7,0, N485+N517+N549)","v":0},{"$f":"IF(COUNT($H485:O485)>Input!$W$7,0, O485+O517+O549)","v":0},{"$f":"IF(COUNT($H485:P485)>Input!$W$7,0, P485+P517+P549)","v":0},{"$f":"IF(COUNT($H485:Q485)>Input!$W$7,0, Q485+Q517+Q549)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"Input!J23","v":8.4291746410898956},11.433546321424622,10.629403168096394,8.8240356352879257,6.6184704225212432,4.8652584023271013,4.5066424400197223,{"$f":"IF(COUNT($H486:M486)>Input!$W$7,0, M486+M518+M550)","v":0},{"$f":"IF(COUNT($H486:N486)>Input!$W$7,0, N486+N518+N550)","v":0},{"$f":"IF(COUNT($H486:O486)>Input!$W$7,0, O486+O518+O550)","v":0},{"$f":"IF(COUNT($H486:P486)>Input!$W$7,0, P486+P518+P550)","v":0},{"$f":"IF(COUNT($H486:Q486)>Input!$W$7,0, Q486+Q518+Q550)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"Input!J24","v":2.0178471489672134},6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,8.0269145279334584,{"$f":"IF(COUNT($H487:M487)>Input!$W$7,0, M487+M519+M551)","v":0},{"$f":"IF(COUNT($H487:N487)>Input!$W$7,0, N487+N519+N551)","v":0},{"$f":"IF(COUNT($H487:O487)>Input!$W$7,0, O487+O519+O551)","v":0},{"$f":"IF(COUNT($H487:P487)>Input!$W$7,0, P487+P519+P551)","v":0},{"$f":"IF(COUNT($H487:Q487)>Input!$W$7,0, Q487+Q519+Q551)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"Input!J25","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H488:M488)>Input!$W$7,0, M488+M520+M552)","v":0},{"$f":"IF(COUNT($H488:N488)>Input!$W$7,0, N488+N520+N552)","v":0},{"$f":"IF(COUNT($H488:O488)>Input!$W$7,0, O488+O520+O552)","v":0},{"$f":"IF(COUNT($H488:P488)>Input!$W$7,0, P488+P520+P552)","v":0},{"$f":"IF(COUNT($H488:Q488)>Input!$W$7,0, Q488+Q520+Q552)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"Input!J26","v":0},0,9.161920734289664,9.1657565499054758,9.203064080151151,9.2753661360696444,9.2652927842550934,{"$f":"IF(COUNT($H489:M489)>Input!$W$7,0, M489+M521+M553)","v":0},{"$f":"IF(COUNT($H489:N489)>Input!$W$7,0, N489+N521+N553)","v":0},{"$f":"IF(COUNT($H489:O489)>Input!$W$7,0, O489+O521+O553)","v":0},{"$f":"IF(COUNT($H489:P489)>Input!$W$7,0, P489+P521+P553)","v":0},{"$f":"IF(COUNT($H489:Q489)>Input!$W$7,0, Q489+Q521+Q553)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"Input!J27","v":0},0,{"$f":"H490+H522+H554","v":0},{"$f":"I490+I522+I554","v":0},0,0,0,{"$f":"IF(COUNT($H490:M490)>Input!$W$7,0, M490+M522+M554)","v":0},{"$f":"IF(COUNT($H490:N490)>Input!$W$7,0, N490+N522+N554)","v":0},{"$f":"IF(COUNT($H490:O490)>Input!$W$7,0, O490+O522+O554)","v":0},{"$f":"IF(COUNT($H490:P490)>Input!$W$7,0, P490+P522+P554)","v":0},{"$f":"IF(COUNT($H490:Q490)>Input!$W$7,0, Q490+Q522+Q554)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"Input!J28","v":0},{"$f":"G491+G523+G555+G587+G619+G651","v":0},{"$f":"H491+H523+H555","v":0},0,0,0,0,{"$f":"IF(COUNT($H491:M491)>Input!$W$7,0, M491+M523+M555)","v":0},{"$f":"IF(COUNT($H491:N491)>Input!$W$7,0, N491+N523+N555)","v":0},{"$f":"IF(COUNT($H491:O491)>Input!$W$7,0, O491+O523+O555)","v":0},{"$f":"IF(COUNT($H491:P491)>Input!$W$7,0, P491+P523+P555)","v":0},{"$f":"IF(COUNT($H491:Q491)>Input!$W$7,0, Q491+Q523+Q555)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"Input!J29","v":0},0,{"$f":"H492+H524+H556","v":0},0,0,0,0,{"$f":"IF(COUNT($H492:M492)>Input!$W$7,0, M492+M524+M556)","v":0},{"$f":"IF(COUNT($H492:N492)>Input!$W$7,0, N492+N524+N556)","v":0},{"$f":"IF(COUNT($H492:O492)>Input!$W$7,0, O492+O524+O556)","v":0},{"$f":"IF(COUNT($H492:P492)>Input!$W$7,0, P492+P524+P556)","v":0},{"$f":"IF(COUNT($H492:Q492)>Input!$W$7,0, Q492+Q524+Q556)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"Input!J30","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H493:M493)>Input!$W$7,0, M493+M525+M557)","v":0},{"$f":"IF(COUNT($H493:N493)>Input!$W$7,0, N493+N525+N557)","v":0},{"$f":"IF(COUNT($H493:O493)>Input!$W$7,0, O493+O525+O557)","v":0},{"$f":"IF(COUNT($H493:P493)>Input!$W$7,0, P493+P525+P557)","v":0},{"$f":"IF(COUNT($H493:Q493)>Input!$W$7,0, Q493+Q525+Q557)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"Input!J31","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H494:M494)>Input!$W$7,0, M494+M526+M558)","v":0},{"$f":"IF(COUNT($H494:N494)>Input!$W$7,0, N494+N526+N558)","v":0},{"$f":"IF(COUNT($H494:O494)>Input!$W$7,0, O494+O526+O558)","v":0},{"$f":"IF(COUNT($H494:P494)>Input!$W$7,0, P494+P526+P558)","v":0},{"$f":"IF(COUNT($H494:Q494)>Input!$W$7,0, Q494+Q526+Q558)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"Input!J32","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H495:M495)>Input!$W$7,0, M495+M527+M559)","v":0},{"$f":"IF(COUNT($H495:N495)>Input!$W$7,0, N495+N527+N559)","v":0},{"$f":"IF(COUNT($H495:O495)>Input!$W$7,0, O495+O527+O559)","v":0},{"$f":"IF(COUNT($H495:P495)>Input!$W$7,0, P495+P527+P559)","v":0},{"$f":"IF(COUNT($H495:Q495)>Input!$W$7,0, Q495+Q527+Q559)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"Input!J33","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H496:M496)>Input!$W$7,0, M496+M528+M560)","v":0},{"$f":"IF(COUNT($H496:N496)>Input!$W$7,0, N496+N528+N560)","v":0},{"$f":"IF(COUNT($H496:O496)>Input!$W$7,0, O496+O528+O560)","v":0},{"$f":"IF(COUNT($H496:P496)>Input!$W$7,0, P496+P528+P560)","v":0},{"$f":"IF(COUNT($H496:Q496)>Input!$W$7,0, Q496+Q528+Q560)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"Input!J34","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H497:M497)>Input!$W$7,0, M497+M529+M561)","v":0},{"$f":"IF(COUNT($H497:N497)>Input!$W$7,0, N497+N529+N561)","v":0},{"$f":"IF(COUNT($H497:O497)>Input!$W$7,0, O497+O529+O561)","v":0},{"$f":"IF(COUNT($H497:P497)>Input!$W$7,0, P497+P529+P561)","v":0},{"$f":"IF(COUNT($H497:Q497)>Input!$W$7,0, Q497+Q529+Q561)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"Input!J35","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H498:M498)>Input!$W$7,0, M498+M530+M562)","v":0},{"$f":"IF(COUNT($H498:N498)>Input!$W$7,0, N498+N530+N562)","v":0},{"$f":"IF(COUNT($H498:O498)>Input!$W$7,0, O498+O530+O562)","v":0},{"$f":"IF(COUNT($H498:P498)>Input!$W$7,0, P498+P530+P562)","v":0},{"$f":"IF(COUNT($H498:Q498)>Input!$W$7,0, Q498+Q530+Q562)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"Input!J36","v":0},{"$f":"G499+G531+G563+G595+G627+G659","v":0},0,{"$f":"I499+I531+I563","v":0},{"$f":"J499+J531+J563","v":0},{"$f":"K499+K531+K563","v":0},{"$f":"L499+L531+L563","v":0},{"$f":"IF(COUNT($H499:M499)>Input!$W$7,0, M499+M531+M563)","v":0},{"$f":"IF(COUNT($H499:N499)>Input!$W$7,0, N499+N531+N563)","v":0},{"$f":"IF(COUNT($H499:O499)>Input!$W$7,0, O499+O531+O563)","v":0},{"$f":"IF(COUNT($H499:P499)>Input!$W$7,0, P499+P531+P563)","v":0},{"$f":"IF(COUNT($H499:Q499)>Input!$W$7,0, Q499+Q531+Q563)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G502:G531)","v":290.03287303960428},{"$f":"SUM(H502:H531)","v":693.08270387313974},{"$f":"SUM(I502:I531)","v":640.84213097023746},460.63658753384112,439.75771379964607,711.02865090940463,0,0,0,0,{"$f":"SUM(Q502:Q531)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G366","v":51.040017220308386},{"$f":"H12*H$7","v":325.32948291405012},{"$f":"I12*I$7","v":316.4735036801942},250.86833047475488,171.75918915698597,270.83992727883816,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G367","v":0},{"$f":"H13*H$7","v":0},0,0,9.0497045187230935E-5,6.1484270142565731E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G368","v":0},{"$f":"H14*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G369","v":109.30477072424576},{"$f":"H15*H$7","v":214.06754438305506},183.50181360509924,88.66013454735419,136.06241185048984,234.81343307742532,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G370","v":64.766461689803393},{"$f":"H16*H$7","v":87.662770871343653},76.256859812666036,58.302667834669059,61.578504930570936,102.35044425236775,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G371","v":10.734444129125928},{"$f":"H17*H$7","v":14.543190469967575},17.575644594099288,14.501715811456638,12.164503089820595,42.074737499159525,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G372","v":0},{"$f":"H18*H$7","v":0},0,9.3740890830359674E-3,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G373","v":5.4140416067597865},{"$f":"H19*H$7","v":0.91628809621912211},4.8831839053035333,3.3705058080782657,5.7862309046090639,12.523421409702017,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G374","v":17.729713538397654},{"$f":"H20*H$7","v":7.9069405106011486},5.9220097068606243,4.4195717412312847,5.8985182951950055,5.0153514183387795,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G375","v":9.5302200493488503},{"$f":"H21*H$7","v":16.244718593724595},16.637531265534921,12.745636456567905,11.438329751157847,17.376641494986981,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G376","v":0},{"$f":"H22*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G377","v":3.8484244911781755},{"$f":"H23*H$7","v":4.4724084879528316},4.0059154472200555,11.057258856167758,15.258661388113492,4.3344354912768139,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G378","v":10.846318632360937},{"$f":"H24*H$7","v":10.337071657574993},13.570712774898654,12.03112255534983,12.94299797303939,15.373094948429721,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G379","v":0.2169889656180701},{"$f":"H25*H$7","v":0.13733837597792334},7.275923230550178E-3,0,0,6.3934758899525631E-3,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G380","v":0},{"$f":"H26*H$7","v":0},2.5985440109107777E-2,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G381","v":4.2709270444248997},{"$f":"H27*H$7","v":0.80488725721917043},1.3133492954150408,3.4287233383527518,3.1012372783689148,4.4150550754966424,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G382","v":2.3305449480325415},{"$f":"H28*H$7","v":1.4981415211637592},1.4167261947485559,1.4602747660462698,2.233710940508411,1.844231217350341,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G383","v":0},{"$f":"H29*H$7","v":0},-0.74838067514230389,-0.21872874527083924,1.5333277437415214,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G384","v":0},{"$f":"H30*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G385","v":0},{"$f":"H31*H$7","v":9.161920734289664},{"$f":"I31*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G386","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,{"$f":"M32*M$7","v":0},{"$f":"N32*N$7","v":0},{"$f":"O32*O$7","v":0},{"$f":"P32*P$7","v":0},{"$f":"Q32*Q$7","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G387","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G388","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G389","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G390","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G391","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G392","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G393","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G394","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G395","v":0},{"$f":"H41*H$7","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G534:G563)","v":-67.099477877893307},{"$f":"SUM(H534:H563)","v":2.1821428821081708},{"$f":"SUM(I534:I563)","v":-72.906928303271144},-47.011054754667668,-29.091924804703499,-78.981134013225017,0,0,0,0,{"$f":"SUM(Q534:Q563)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G398","v":-40.200199613515373},{"$f":"H664+H696","v":25.097303943748322},-10.045656757439509,-0.12238956076667762,15.084735640708871,-10.853231856754334,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G399","v":-0.75821970322321119},{"$f":"H665+H697","v":-0.12974819820460093},-0.67765126643747797,-0.75055452149545909,-1.0314427951069445,-1.3373733250460016,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G400","v":0},{"$f":"H666+H698","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G401","v":-19.705703841041647},{"$f":"H667+H699","v":8.9394908785371854},-9.2247555247836175,-5.786142956105131,-3.2576484580517047,-16.657282062521539,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G402","v":-3.6684438148776426},{"$f":"H668+H700","v":-14.15068639547991},-22.327677771544558,-23.931903289326797,-26.714422363789488,-33.633723934906214,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G403","v":-0.91741277857691805},{"$f":"H669+H701","v":-3.4526805527934119},-4.6680281551756684,-4.4683241964171767,-5.7060841380845044,-7.1209275975325568,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G404","v":-0.22143547499207192},{"$f":"H670+H702","v":-8.9759758179299709E-3},-0.24401040203577973,-0.22647157267140161,-0.29282535563578743,-0.423682764950363,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G405","v":-0.32382844623013157},{"$f":"H671+H703","v":-3.6322311377439682},-4.3596795141498266,-4.3678958495418394,-4.6765526395499162,-5.9765255815810363,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G406","v":4.4165350842494719E-2},{"$f":"H672+H704","v":3.4355529675181029},2.2771456813563784,2.9055312289725923,3.5918217740561396,2.9338213951668188,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G407","v":0.22323854210414812},{"$f":"H673+H705","v":10.659254197041907},6.8607636418891405,8.7191953309361931,10.761464176038604,8.6341721575182007,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G408","v":5.1482895849372487E-4},{"$f":"H674+H706","v":2.1837218033795487E-5},1.3234677596239771E-5,1.5892134684176666E-5,1.8840906527304296E-5,1.4615847383381027E-5,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G409","v":-0.9535786471526615},{"$f":"H675+H707","v":0.55047853022493398},-0.17159906415336801,-5.4514122133718868E-2,0.39599085368590115,-0.12868018152325722,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G410","v":-0.28370498381954656},{"$f":"H676+H708","v":-18.201213347968547},-21.43453299039005,-9.2442243545655121,-6.5226555794997108,-9.6590573157285267,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G411","v":-1.9339397492687913E-2},{"$f":"H677+H709","v":-0.46689865370566114},-0.57103972877371978,-0.60203232283684549,-0.63298254535463572,-0.53528355956464979,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G412","v":-3.7078887609205751E-3},{"$f":"H678+H710","v":-0.19012095534376897},-0.22161575536403447,-0.26439838281127254,-0.36476181890340609,-0.419025999851525,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G413","v":-0.16402164008605372},{"$f":"H679+H711","v":-4.2385161192980263},-5.0460408909251253,-5.3657510016872259,-6.0149179923455653,-1.787205873445465,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G414","v":-0.15016069954691269},{"$f":"H680+H712","v":-2.3022846744919874},-3.2220937275570241,-3.6658399788129525,-3.9869229607025529,-2.20284717965772,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G415","v":2.360329517363347E-3},{"$f":"H681+H713","v":0.27339653866749808},0.16569487191969684,0.17733737221519891,0.20295850100617882,0.19577840312032824,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G416","v":0},{"$f":"H682+H714","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G417","v":0},{"$f":"H683+H715","v":0},3.8358156158119494E-3,3.7307530245675596E-2,7.2302055918494201E-2,-1.0073351814551018E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G418","v":0},{"$f":"H684+H716","v":0},{"$f":"I684+I716","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G419","v":0},{"$f":"H685+H717","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G420","v":0},{"$f":"H686+H718","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G421","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G422","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G423","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G424","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G425","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G426","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G427","v":0},{"$f":"H693+H725","v":0},{"$f":"I693+I725","v":0},0,0,0,0,0,0,0,{"$f":"Q693+Q725","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G566:G595)","v":9.48027670764729}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G430","v":-33.377474754229162}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G431","v":-2.0485808409823489}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G432","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G433","v":-53.176023296040327}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G434","v":55.936146718245624}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G435","v":-15.099069472746853}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G436","v":-9.4884213012307423}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G437","v":-1.8789062572341408}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G438","v":23.675022706969962}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G439","v":15.722146820824525}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G440","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G441","v":24.292321975169301}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G442","v":3.3856850156679283}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G443","v":2.4827543616841705}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G444","v":0.12415097058130477}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G445","v":-6.3187864100726507}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G446","v":0.8239874318490984}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G447","v":4.4253230391916025}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G448","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G449","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G450","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G451","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G452","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G453","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G454","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G455","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G456","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G457","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G458","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G459","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G598:G627)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G462","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G463","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G464","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G465","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G466","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G467","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G468","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G469","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G470","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G471","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G472","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G473","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G474","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G475","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G476","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G477","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G478","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G479","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G480","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G481","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G482","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G483","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G484","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G485","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G486","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G487","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G488","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G489","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G490","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G491","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G630:G659)","v":512.89}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G494","v":265.12}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G495","v":0.39}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G496","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G497","v":137.97}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G498","v":61.800000000000004}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G499","v":9.65}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G500","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G501","v":0.76}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G502","v":1.54}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G503","v":31.89}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G504","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G505","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G506","v":3.77}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G507","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G508","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G509","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G510","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G511","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G512","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G513","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G514","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G515","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G516","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G517","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G518","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G519","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G520","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G521","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G522","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G523","v":0}]
[]
[]
[]
[null,null,"Nominal Actual Straight-line Depreciation",null,null,null,{"$f":"SUM(G664:G693)","v":-140.35726629175906},{"$f":"SUM(H664:H693)","v":-156.99971438094786},{"$f":"SUM(I664:I693)","v":-182.60107686178972},-191.97440633672761,-209.89955150585536,{"$f":"SUM(L664:L693)","v":-224.98924022544983},0,0,0,0,{"$f":"SUM(Q664:Q693)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"-(G696-G534)","v":-78.372321051396455},{"$f":"H$88*H$7","v":-51.663863705096283},-63.316420421534609,-71.405895920968746,-75.401462731336949,-83.456911337091455,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,-1.4887379493310717,{"$f":"H$101*H$7","v":-1.2993367015803274},-1.3544499549892615,-1.5241073990158047,-1.8977749635005752,-1.9619890434155018,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,{"$f":"H$114*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,-40.797303427807535,{"$f":"H$127*H$7","v":-35.1858658471537},-40.378781378552105,-47.33199706252811,-53.888526832846026,-57.988571098379275,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,-6.8738642674223716,{"$f":"H$140*H$7","v":-27.318011692255119},-31.796031744264123,-36.586373329175359,-42.4400709797915,-46.311368503581761,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,-2.2715276983752282,{"$f":"H$153*H$7","v":-5.9959654842714283},-6.4201953292269014,-6.8947102619368303,-8.8359973239104566,-9.6321727453694663,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,-0.74227660673657836,{"$f":"H$166*H$7","v":-0.50409402928797742},-0.53165053086865166,-0.55650370083116452,-0.66587524360946115,-0.6964296145231873,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,-0.85789289728598117,{"$f":"H$179*H$7","v":-4.7306822760403735},-4.9313410358210055,-5.0529524053850254,-5.4326953750300131,-6.5719422645439236,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,-0.88161075532790745,{"$f":"H$192*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,-4.5006405471622761,{"$f":"H$205*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,5.1482895849372487E-4,{"$f":"H$218*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,-1.371049708579603,{"$f":"H$231*H$7","v":-1.3296751487643337},-1.388588814071932,-1.5915100685851553,-1.7414027956748315,-2.124696374475699,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,-1.0458581674823311,{"$f":"H$244*H$7","v":-20.279949376123341},-22.449172570497996,-10.20601100106841,-7.7236771210234236,-10.721233699533769,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,-2.0197780718321602E-2,{"$f":"H$257*H$7","v":-0.58208664002709509},-0.62988273157091046,-0.65469736961966141,-0.67361812360166951,-0.54996618680693532,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,-1.2062654210533839E-2,{"$f":"H$270*H$7","v":-0.20977843921076861},-0.22835605422603156,-0.26664358923528519,-0.35854438991563925,-0.4052392148986344,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,-0.72016732033174335,{"$f":"H$283*H$7","v":-5.1131498928572103},-5.4698762781242038,-5.7545667856586462,-6.398427621891762,-2.0022839978979983,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,-0.35547963418833878,{"$f":"H$296*H$7","v":-2.7872551482799204},-3.4842245085211778,-3.9208546086727738,-4.2073180257725102,-2.3244786397158976,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,-4.6790654361364044E-2,{"$f":"H$309*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$322*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,0,{"$f":"H$335*H$7","v":0},{"$f":"I$335*I$7","v":-0.22210550952080221},-0.22758283404659266,-0.23415997795053917,-0.24195750521629214,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-(G716-G554)","v":0},{"$f":"H$348*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$361*H$7","v":0},{"$f":"I$361*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$374*H$7","v":0},{"$f":"I$374*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$374*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$387*H$7","v":0},{"$f":"I$387*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$387*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$400*H$7","v":0},{"$f":"I$400*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$400*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$413*H$7","v":0},{"$f":"I$413*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$426*H$7","v":0},{"$f":"I$426*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$439*H$7","v":0},{"$f":"I$439*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$452*H$7","v":0},{"$f":"I$452*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-(G725-G563)","v":0},{"$f":"H$465*H$7","v":0},{"$f":"I$465*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$465*Q$7","v":0}]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G696:G725)","v":73.257788413865867},{"$f":"SUM(H696:H725)","v":159.18185726305609},{"$f":"SUM(I696:I725)","v":109.69414855851859},144.96335158205989,180.80762670115192,146.00810621222485,0,0,0,0,{"$f":"SUM(Q696:Q725)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"G470*G$6","v":38.172121437881081},{"$f":"H470*H$6","v":76.761167648844605},{"$f":"I470*I$6","v":53.270763664095099},71.283506360202068,90.48619837204582,72.603679480337121,{"$f":"IF(COUNT($H696:L696)>=Input!$W$7,0,M470*M$6)","v":0},{"$f":"IF(COUNT($H696:M696)>=Input!$W$7,0,N470*N$6)","v":0},{"$f":"IF(COUNT($H696:N696)>=Input!$W$7,0,O470*O$6)","v":0},{"$f":"IF(COUNT($H696:O696)>=Input!$W$7,0,P470*P$6)","v":0},{"$f":"IF(COUNT($H696:P696)>=Input!$W$7,0,Q470*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"G471*G$6","v":0.73051824610786054},1.1695885033757265,0.67679868855178349,0.77355287752034563,0.8663321683936307,0.62461571836950014,{"$f":"IF(COUNT($H697:L697)>=Input!$W$7,0,M471*M$6)","v":0},{"$f":"IF(COUNT($H697:M697)>=Input!$W$7,0,N471*N$6)","v":0},{"$f":"IF(COUNT($H697:N697)>=Input!$W$7,0,O471*O$6)","v":0},{"$f":"IF(COUNT($H697:O697)>=Input!$W$7,0,P471*P$6)","v":0},{"$f":"IF(COUNT($H697:P697)>=Input!$W$7,0,Q471*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H698:L698)>=Input!$W$7,0,M472*M$6)","v":0},{"$f":"IF(COUNT($H698:M698)>=Input!$W$7,0,N472*N$6)","v":0},{"$f":"IF(COUNT($H698:N698)>=Input!$W$7,0,O472*O$6)","v":0},{"$f":"IF(COUNT($H698:O698)>=Input!$W$7,0,P472*P$6)","v":0},{"$f":"IF(COUNT($H698:P698)>=Input!$W$7,0,Q472*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,21.091599586765884,44.125356725690885,31.154025853768488,41.545854106422979,50.630878374794321,41.331289035857736,{"$f":"IF(COUNT($H699:L699)>=Input!$W$7,0,M473*M$6)","v":0},{"$f":"IF(COUNT($H699:M699)>=Input!$W$7,0,N473*N$6)","v":0},{"$f":"IF(COUNT($H699:N699)>=Input!$W$7,0,O473*O$6)","v":0},{"$f":"IF(COUNT($H699:O699)>=Input!$W$7,0,P473*P$6)","v":0},{"$f":"IF(COUNT($H699:P699)>=Input!$W$7,0,Q473*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,3.2054204525447285,13.167325296775209,9.4683539727195676,12.65447003984856,15.725648616002012,12.67764456867555,{"$f":"IF(COUNT($H700:L700)>=Input!$W$7,0,M474*M$6)","v":0},{"$f":"IF(COUNT($H700:M700)>=Input!$W$7,0,N474*N$6)","v":0},{"$f":"IF(COUNT($H700:N700)>=Input!$W$7,0,O474*O$6)","v":0},{"$f":"IF(COUNT($H700:O700)>=Input!$W$7,0,P474*P$6)","v":0},{"$f":"IF(COUNT($H700:P700)>=Input!$W$7,0,Q474*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,1.3541149197983102,2.5432849314780164,1.7521671740512332,2.4263860655196536,3.1299131858259521,2.5112451478369096,{"$f":"IF(COUNT($H701:L701)>=Input!$W$7,0,M475*M$6)","v":0},{"$f":"IF(COUNT($H701:M701)>=Input!$W$7,0,N475*N$6)","v":0},{"$f":"IF(COUNT($H701:N701)>=Input!$W$7,0,O475*O$6)","v":0},{"$f":"IF(COUNT($H701:O701)>=Input!$W$7,0,P475*P$6)","v":0},{"$f":"IF(COUNT($H701:P701)>=Input!$W$7,0,Q475*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,0.52084113174450641,0.49511805347004745,0.28764012883287193,0.33003212815976291,0.37304988797367372,0.2727468495728243,{"$f":"IF(COUNT($H702:L702)>=Input!$W$7,0,M476*M$6)","v":0},{"$f":"IF(COUNT($H702:M702)>=Input!$W$7,0,N476*N$6)","v":0},{"$f":"IF(COUNT($H702:N702)>=Input!$W$7,0,O476*O$6)","v":0},{"$f":"IF(COUNT($H702:O702)>=Input!$W$7,0,P476*P$6)","v":0},{"$f":"IF(COUNT($H702:P702)>=Input!$W$7,0,Q476*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,0.53406445105584954,1.0984511382964055,0.57166152167117923,0.6850565558431857,0.75614273548009658,0.59541668296288752,{"$f":"IF(COUNT($H703:L703)>=Input!$W$7,0,M477*M$6)","v":0},{"$f":"IF(COUNT($H703:M703)>=Input!$W$7,0,N477*N$6)","v":0},{"$f":"IF(COUNT($H703:N703)>=Input!$W$7,0,O477*O$6)","v":0},{"$f":"IF(COUNT($H703:O703)>=Input!$W$7,0,P477*P$6)","v":0},{"$f":"IF(COUNT($H703:P703)>=Input!$W$7,0,Q477*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,0.92577610617040218,3.4355529675181029,2.2771456813563784,2.9055312289725923,3.5918217740561396,2.9338213951668188,{"$f":"IF(COUNT($H704:L704)>=Input!$W$7,0,M478*M$6)","v":0},{"$f":"IF(COUNT($H704:M704)>=Input!$W$7,0,N478*N$6)","v":0},{"$f":"IF(COUNT($H704:N704)>=Input!$W$7,0,O478*O$6)","v":0},{"$f":"IF(COUNT($H704:O704)>=Input!$W$7,0,P478*P$6)","v":0},{"$f":"IF(COUNT($H704:P704)>=Input!$W$7,0,Q478*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,4.7238790892664246,10.659254197041907,6.8607636418891405,8.7191953309361931,10.761464176038604,8.6341721575182007,{"$f":"IF(COUNT($H705:L705)>=Input!$W$7,0,M479*M$6)","v":0},{"$f":"IF(COUNT($H705:M705)>=Input!$W$7,0,N479*N$6)","v":0},{"$f":"IF(COUNT($H705:N705)>=Input!$W$7,0,O479*O$6)","v":0},{"$f":"IF(COUNT($H705:O705)>=Input!$W$7,0,P479*P$6)","v":0},{"$f":"IF(COUNT($H705:P705)>=Input!$W$7,0,Q479*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H480*H$6","v":2.1837218033795487E-5},1.3234677596239771E-5,1.5892134684176666E-5,1.8840906527304296E-5,1.4615847383381027E-5,{"$f":"IF(COUNT($H706:L706)>=Input!$W$7,0,M480*M$6)","v":0},{"$f":"IF(COUNT($H706:M706)>=Input!$W$7,0,N480*N$6)","v":0},{"$f":"IF(COUNT($H706:N706)>=Input!$W$7,0,O480*O$6)","v":0},{"$f":"IF(COUNT($H706:O706)>=Input!$W$7,0,P480*P$6)","v":0},{"$f":"IF(COUNT($H706:P706)>=Input!$W$7,0,Q480*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,0.4174710614269414,1.8801536789892677,1.216989749918564,1.5369959464514364,2.1373936493607326,1.9960161929524418,{"$f":"IF(COUNT($H707:L707)>=Input!$W$7,0,M481*M$6)","v":0},{"$f":"IF(COUNT($H707:M707)>=Input!$W$7,0,N481*N$6)","v":0},{"$f":"IF(COUNT($H707:N707)>=Input!$W$7,0,O481*O$6)","v":0},{"$f":"IF(COUNT($H707:O707)>=Input!$W$7,0,P481*P$6)","v":0},{"$f":"IF(COUNT($H707:P707)>=Input!$W$7,0,Q481*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,0.76215318366278462,2.0787360281547929,1.014639580107948,0.96178664650289714,1.2010215415237124,1.0621763838052429,{"$f":"IF(COUNT($H708:L708)>=Input!$W$7,0,M482*M$6)","v":0},{"$f":"IF(COUNT($H708:M708)>=Input!$W$7,0,N482*N$6)","v":0},{"$f":"IF(COUNT($H708:N708)>=Input!$W$7,0,O482*O$6)","v":0},{"$f":"IF(COUNT($H708:O708)>=Input!$W$7,0,P482*P$6)","v":0},{"$f":"IF(COUNT($H708:P708)>=Input!$W$7,0,Q482*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,8.5838322563369066E-4,0.11518798632143395,5.8843002797190729E-2,5.2665046782815923E-2,4.0635578247033746E-2,1.4682627242285565E-2,{"$f":"IF(COUNT($H709:L709)>=Input!$W$7,0,M483*M$6)","v":0},{"$f":"IF(COUNT($H709:M709)>=Input!$W$7,0,N483*N$6)","v":0},{"$f":"IF(COUNT($H709:N709)>=Input!$W$7,0,O483*O$6)","v":0},{"$f":"IF(COUNT($H709:O709)>=Input!$W$7,0,P483*P$6)","v":0},{"$f":"IF(COUNT($H709:P709)>=Input!$W$7,0,Q483*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,8.3547654496132634E-3,1.9657483866999653E-2,6.7402988619971026E-3,2.2452064240126774E-3,-6.2174289877668584E-3,-1.3786784952890603E-2,{"$f":"IF(COUNT($H710:L710)>=Input!$W$7,0,M484*M$6)","v":0},{"$f":"IF(COUNT($H710:M710)>=Input!$W$7,0,N484*N$6)","v":0},{"$f":"IF(COUNT($H710:N710)>=Input!$W$7,0,O484*O$6)","v":0},{"$f":"IF(COUNT($H710:O710)>=Input!$W$7,0,P484*P$6)","v":0},{"$f":"IF(COUNT($H710:P710)>=Input!$W$7,0,Q484*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,0.55614568024568967,0.87463377355918359,0.42383538719907815,0.38881578397142003,0.38350962954619688,0.21507812445253338,{"$f":"IF(COUNT($H711:L711)>=Input!$W$7,0,M485*M$6)","v":0},{"$f":"IF(COUNT($H711:M711)>=Input!$W$7,0,N485*N$6)","v":0},{"$f":"IF(COUNT($H711:N711)>=Input!$W$7,0,O485*O$6)","v":0},{"$f":"IF(COUNT($H711:O711)>=Input!$W$7,0,P485*P$6)","v":0},{"$f":"IF(COUNT($H711:P711)>=Input!$W$7,0,Q485*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,0.20531893464142609,0.4849704737879329,0.26213078096415388,0.25501462985982104,0.22039506506995743,0.12163146005817754,{"$f":"IF(COUNT($H712:L712)>=Input!$W$7,0,M486*M$6)","v":0},{"$f":"IF(COUNT($H712:M712)>=Input!$W$7,0,N486*N$6)","v":0},{"$f":"IF(COUNT($H712:N712)>=Input!$W$7,0,O486*O$6)","v":0},{"$f":"IF(COUNT($H712:O712)>=Input!$W$7,0,P486*P$6)","v":0},{"$f":"IF(COUNT($H712:P712)>=Input!$W$7,0,Q486*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,4.9150983878727392E-2,0.27339653866749808,0.16569487191969684,0.17733737221519891,0.20295850100617882,0.19577840312032824,{"$f":"IF(COUNT($H713:L713)>=Input!$W$7,0,M487*M$6)","v":0},{"$f":"IF(COUNT($H713:M713)>=Input!$W$7,0,N487*N$6)","v":0},{"$f":"IF(COUNT($H713:N713)>=Input!$W$7,0,O487*O$6)","v":0},{"$f":"IF(COUNT($H713:O713)>=Input!$W$7,0,P487*P$6)","v":0},{"$f":"IF(COUNT($H713:P713)>=Input!$W$7,0,Q487*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H488*H$6","v":0},0,0,0,0,{"$f":"IF(COUNT($H714:L714)>=Input!$W$7,0,M488*M$6)","v":0},{"$f":"IF(COUNT($H714:M714)>=Input!$W$7,0,N488*N$6)","v":0},{"$f":"IF(COUNT($H714:N714)>=Input!$W$7,0,O488*O$6)","v":0},{"$f":"IF(COUNT($H714:O714)>=Input!$W$7,0,P488*P$6)","v":0},{"$f":"IF(COUNT($H714:P714)>=Input!$W$7,0,Q488*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"G489*G$6","v":0},{"$f":"H489*H$6","v":0},0.22594132513661416,0.26489036429226825,0.30646203386903337,0.23188415340174112,{"$f":"IF(COUNT($H715:L715)>=Input!$W$7,0,M489*M$6)","v":0},{"$f":"IF(COUNT($H715:M715)>=Input!$W$7,0,N489*N$6)","v":0},{"$f":"IF(COUNT($H715:N715)>=Input!$W$7,0,O489*O$6)","v":0},{"$f":"IF(COUNT($H715:O715)>=Input!$W$7,0,P489*P$6)","v":0},{"$f":"IF(COUNT($H715:P715)>=Input!$W$7,0,Q489*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G490*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H716:L716)>=Input!$W$7,0,M490*M$6)","v":0},{"$f":"IF(COUNT($H716:M716)>=Input!$W$7,0,N490*N$6)","v":0},{"$f":"IF(COUNT($H716:N716)>=Input!$W$7,0,O490*O$6)","v":0},{"$f":"IF(COUNT($H716:O716)>=Input!$W$7,0,P490*P$6)","v":0},{"$f":"IF(COUNT($H716:P716)>=Input!$W$7,0,Q490*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H717:L717)>=Input!$W$7,0,M491*M$6)","v":0},{"$f":"IF(COUNT($H717:M717)>=Input!$W$7,0,N491*N$6)","v":0},{"$f":"IF(COUNT($H717:N717)>=Input!$W$7,0,O491*O$6)","v":0},{"$f":"IF(COUNT($H717:O717)>=Input!$W$7,0,P491*P$6)","v":0},{"$f":"IF(COUNT($H717:P717)>=Input!$W$7,0,Q491*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H718:L718)>=Input!$W$7,0,M492*M$6)","v":0},{"$f":"IF(COUNT($H718:M718)>=Input!$W$7,0,N492*N$6)","v":0},{"$f":"IF(COUNT($H718:N718)>=Input!$W$7,0,O492*O$6)","v":0},{"$f":"IF(COUNT($H718:O718)>=Input!$W$7,0,P492*P$6)","v":0},{"$f":"IF(COUNT($H718:P718)>=Input!$W$7,0,Q492*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H719:L719)>=Input!$W$7,0,M493*M$6)","v":0},{"$f":"IF(COUNT($H719:M719)>=Input!$W$7,0,N493*N$6)","v":0},{"$f":"IF(COUNT($H719:N719)>=Input!$W$7,0,O493*O$6)","v":0},{"$f":"IF(COUNT($H719:O719)>=Input!$W$7,0,P493*P$6)","v":0},{"$f":"IF(COUNT($H719:P719)>=Input!$W$7,0,Q493*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H720:L720)>=Input!$W$7,0,M494*M$6)","v":0},{"$f":"IF(COUNT($H720:M720)>=Input!$W$7,0,N494*N$6)","v":0},{"$f":"IF(COUNT($H720:N720)>=Input!$W$7,0,O494*O$6)","v":0},{"$f":"IF(COUNT($H720:O720)>=Input!$W$7,0,P494*P$6)","v":0},{"$f":"IF(COUNT($H720:P720)>=Input!$W$7,0,Q494*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H721:L721)>=Input!$W$7,0,M495*M$6)","v":0},{"$f":"IF(COUNT($H721:M721)>=Input!$W$7,0,N495*N$6)","v":0},{"$f":"IF(COUNT($H721:N721)>=Input!$W$7,0,O495*O$6)","v":0},{"$f":"IF(COUNT($H721:O721)>=Input!$W$7,0,P495*P$6)","v":0},{"$f":"IF(COUNT($H721:P721)>=Input!$W$7,0,Q495*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H722:L722)>=Input!$W$7,0,M496*M$6)","v":0},{"$f":"IF(COUNT($H722:M722)>=Input!$W$7,0,N496*N$6)","v":0},{"$f":"IF(COUNT($H722:N722)>=Input!$W$7,0,O496*O$6)","v":0},{"$f":"IF(COUNT($H722:O722)>=Input!$W$7,0,P496*P$6)","v":0},{"$f":"IF(COUNT($H722:P722)>=Input!$W$7,0,Q496*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H723:L723)>=Input!$W$7,0,M497*M$6)","v":0},{"$f":"IF(COUNT($H723:M723)>=Input!$W$7,0,N497*N$6)","v":0},{"$f":"IF(COUNT($H723:N723)>=Input!$W$7,0,O497*O$6)","v":0},{"$f":"IF(COUNT($H723:O723)>=Input!$W$7,0,P497*P$6)","v":0},{"$f":"IF(COUNT($H723:P723)>=Input!$W$7,0,Q497*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H724:L724)>=Input!$W$7,0,M498*M$6)","v":0},{"$f":"IF(COUNT($H724:M724)>=Input!$W$7,0,N498*N$6)","v":0},{"$f":"IF(COUNT($H724:N724)>=Input!$W$7,0,O498*O$6)","v":0},{"$f":"IF(COUNT($H724:O724)>=Input!$W$7,0,P498*P$6)","v":0},{"$f":"IF(COUNT($H724:P724)>=Input!$W$7,0,Q498*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G499*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H725:L725)>=Input!$W$7,0,M499*M$6)","v":0},{"$f":"IF(COUNT($H725:M725)>=Input!$W$7,0,N499*N$6)","v":0},{"$f":"IF(COUNT($H725:N725)>=Input!$W$7,0,O499*O$6)","v":0},{"$f":"IF(COUNT($H725:O725)>=Input!$W$7,0,P499*P$6)","v":0},{"$f":"IF(COUNT($H725:P725)>=Input!$W$7,0,Q499*Q$6)","v":0}]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G730:G759)","v":3007.5292054233037},{"$f":"SUM(H730:H759)","v":3239.9428772926613},{"$f":"SUM(I730:I759)","v":3896.6712268202714},4477.1459834113712,4886.0585354292089,5300.1283988183577,5735.0672768424338,0,0,0,0,{"$f":"SUM(R730:R759)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"Input!J7","v":1567.1203368686852},{"$f":"G730+G762+G794+G826+G858","v":1544.582679721249},{"$f":"H730+H762+H794","v":2012.2435117911182},2317.0969548328094,2406.5387462040212,2679.569802430316,2885.5294420622968,{"$f":"IF(COUNT($H730:M730)>Input!$W$7,0, M730+M762+M794)","v":0},{"$f":"IF(COUNT($H730:N730)>Input!$W$7,0, N730+N762+N794)","v":0},{"$f":"IF(COUNT($H730:O730)>Input!$W$7,0, O730+O762+O794)","v":0},{"$f":"IF(COUNT($H730:P730)>Input!$W$7,0, P730+P762+P794)","v":0},{"$f":"IF(COUNT($H730:Q730)>Input!$W$7,0, Q730+Q762+Q794)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"Input!J8","v":29.990735563184863},{"$f":"G731+G763+G795+G827+G859","v":27.183935018979302},27.037644404322258,32.333894579269241,46.160544177849971,45.84425658522121,45.028373956436241,{"$f":"IF(COUNT($H731:M731)>Input!$W$7,0, M731+M763+M795)","v":0},{"$f":"IF(COUNT($H731:N731)>Input!$W$7,0, N731+N763+N795)","v":0},{"$f":"IF(COUNT($H731:O731)>Input!$W$7,0, O731+O763+O795)","v":0},{"$f":"IF(COUNT($H731:P731)>Input!$W$7,0, P731+P763+P795)","v":0},{"$f":"IF(COUNT($H731:Q731)>Input!$W$7,0, Q731+Q763+Q795)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"Input!J9","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H732:M732)>Input!$W$7,0, M732+M764+M796)","v":0},{"$f":"IF(COUNT($H732:N732)>Input!$W$7,0, N732+N764+N796)","v":0},{"$f":"IF(COUNT($H732:O732)>Input!$W$7,0, O732+O764+O796)","v":0},{"$f":"IF(COUNT($H732:P732)>Input!$W$7,0, P732+P764+P796)","v":0},{"$f":"IF(COUNT($H732:Q732)>Input!$W$7,0, Q732+Q764+Q796)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"Input!J10","v":865.89566952155053},902.31871310871429,1047.4013061903859,1265.4147212588443,1456.3690247912793,1540.2278070201089,1656.4604476699387,{"$f":"IF(COUNT($H733:M733)>Input!$W$7,0, M733+M765+M797)","v":0},{"$f":"IF(COUNT($H733:N733)>Input!$W$7,0, N733+N765+N797)","v":0},{"$f":"IF(COUNT($H733:O733)>Input!$W$7,0, O733+O765+O797)","v":0},{"$f":"IF(COUNT($H733:P733)>Input!$W$7,0, P733+P765+P797)","v":0},{"$f":"IF(COUNT($H733:Q733)>Input!$W$7,0, Q733+Q765+Q797)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"Input!J11","v":131.59550452474167},248.62966911791307,279.62099764989102,313.36772160843003,355.76213060046462,360.8513612953513,392.47150934788561,{"$f":"IF(COUNT($H734:M734)>Input!$W$7,0, M734+M766+M798)","v":0},{"$f":"IF(COUNT($H734:N734)>Input!$W$7,0, N734+N766+N798)","v":0},{"$f":"IF(COUNT($H734:O734)>Input!$W$7,0, O734+O766+O798)","v":0},{"$f":"IF(COUNT($H734:P734)>Input!$W$7,0, P734+P766+P798)","v":0},{"$f":"IF(COUNT($H734:Q734)>Input!$W$7,0, Q734+Q766+Q798)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"Input!J12","v":55.591907112800889},50.309868990603043,48.892702441059718,48.306904680496999,68.204754420678313,68.926388521262197,80.919027787151435,{"$f":"IF(COUNT($H735:M735)>Input!$W$7,0, M735+M767+M799)","v":0},{"$f":"IF(COUNT($H735:N735)>Input!$W$7,0, N735+N767+N799)","v":0},{"$f":"IF(COUNT($H735:O735)>Input!$W$7,0, O735+O767+O799)","v":0},{"$f":"IF(COUNT($H735:P735)>Input!$W$7,0, P735+P767+P799)","v":0},{"$f":"IF(COUNT($H735:Q735)>Input!$W$7,0, Q735+Q767+Q799)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"Input!J13","v":21.38263997621365},11.672783199990837,11.900742132348562,12.120957924865204,15.541480817743892,15.717562523670967,15.414071972239554,{"$f":"IF(COUNT($H736:M736)>Input!$W$7,0, M736+M768+M800)","v":0},{"$f":"IF(COUNT($H736:N736)>Input!$W$7,0, N736+N768+N800)","v":0},{"$f":"IF(COUNT($H736:O736)>Input!$W$7,0, O736+O768+O800)","v":0},{"$f":"IF(COUNT($H736:P736)>Input!$W$7,0, P736+P768+P800)","v":0},{"$f":"IF(COUNT($H736:Q736)>Input!$W$7,0, Q736+Q768+Q800)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"Input!J14","v":21.925510841995546},25.136817745291061,21.472350103691053,17.070536813953677,15.236699714748038,21.440833456869587,18.669223296137819,{"$f":"IF(COUNT($H737:M737)>Input!$W$7,0, M737+M769+M801)","v":0},{"$f":"IF(COUNT($H737:N737)>Input!$W$7,0, N737+N769+N801)","v":0},{"$f":"IF(COUNT($H737:O737)>Input!$W$7,0, O737+O769+O801)","v":0},{"$f":"IF(COUNT($H737:P737)>Input!$W$7,0, P737+P769+P801)","v":0},{"$f":"IF(COUNT($H737:Q737)>Input!$W$7,0, Q737+Q769+Q801)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"Input!J15","v":38.006862304671365},79.455763900881479,89.464390737405552,94.02851098660517,115.21934936172759,125.9400221608154,141.22009643448988,{"$f":"IF(COUNT($H738:M738)>Input!$W$7,0, M738+M770+M802)","v":0},{"$f":"IF(COUNT($H738:N738)>Input!$W$7,0, N738+N770+N802)","v":0},{"$f":"IF(COUNT($H738:O738)>Input!$W$7,0, O738+O770+O802)","v":0},{"$f":"IF(COUNT($H738:P738)>Input!$W$7,0, P738+P770+P802)","v":0},{"$f":"IF(COUNT($H738:Q738)>Input!$W$7,0, Q738+Q770+Q802)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"Input!J16","v":193.93438747555939},219.40999288783692,231.5472247000128,257.2512012472784,279.41662117458895,297.10288808965379,339.22996204899414,{"$f":"IF(COUNT($H739:M739)>Input!$W$7,0, M739+M771+M803)","v":0},{"$f":"IF(COUNT($H739:N739)>Input!$W$7,0, N739+N771+N803)","v":0},{"$f":"IF(COUNT($H739:O739)>Input!$W$7,0, O739+O771+O803)","v":0},{"$f":"IF(COUNT($H739:P739)>Input!$W$7,0, P739+P771+P803)","v":0},{"$f":"IF(COUNT($H739:Q739)>Input!$W$7,0, Q739+Q771+Q803)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"Input!J17","v":0},5.1482895849372487E-4,{"$f":"H740+H772+H804","v":5.3666617652752035E-4},5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,5.9924974271862211E-4,{"$f":"IF(COUNT($H740:M740)>Input!$W$7,0, M740+M772+M804)","v":0},{"$f":"IF(COUNT($H740:N740)>Input!$W$7,0, N740+N772+N804)","v":0},{"$f":"IF(COUNT($H740:O740)>Input!$W$7,0, O740+O772+O804)","v":0},{"$f":"IF(COUNT($H740:P740)>Input!$W$7,0, P740+P772+P804)","v":0},{"$f":"IF(COUNT($H740:Q740)>Input!$W$7,0, Q740+Q772+Q804)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"Input!J18","v":17.138879521824968},44.326047341019787,44.972977249794106,51.278173614112234,55.207793592309748,67.897662958694625,72.390108669966807,{"$f":"IF(COUNT($H741:M741)>Input!$W$7,0, M741+M773+M805)","v":0},{"$f":"IF(COUNT($H741:N741)>Input!$W$7,0, N741+N773+N805)","v":0},{"$f":"IF(COUNT($H741:O741)>Input!$W$7,0, O741+O773+O805)","v":0},{"$f":"IF(COUNT($H741:P741)>Input!$W$7,0, P741+P773+P805)","v":0},{"$f":"IF(COUNT($H741:Q741)>Input!$W$7,0, Q741+Q773+Q805)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"Input!J19","v":31.289477999561342},45.23777666377066,33.155428356750001,24.65597744818167,32.533752831685028,39.153674834221036,46.682368446688791,{"$f":"IF(COUNT($H742:M742)>Input!$W$7,0, M742+M774+M806)","v":0},{"$f":"IF(COUNT($H742:N742)>Input!$W$7,0, N742+N774+N806)","v":0},{"$f":"IF(COUNT($H742:O742)>Input!$W$7,0, O742+O774+O806)","v":0},{"$f":"IF(COUNT($H742:P742)>Input!$W$7,0, P742+P774+P806)","v":0},{"$f":"IF(COUNT($H742:Q742)>Input!$W$7,0, Q742+Q774+Q806)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"Input!J20","v":3.5240111344258807E-2},2.7156440411538116,2.4039063007667205,1.8967105658922851,1.2968281316269108,0.66639438480841739,0.13948153351164505,{"$f":"IF(COUNT($H743:M743)>Input!$W$7,0, M743+M775+M807)","v":0},{"$f":"IF(COUNT($H743:N743)>Input!$W$7,0, N743+N775+N807)","v":0},{"$f":"IF(COUNT($H743:O743)>Input!$W$7,0, O743+O775+O807)","v":0},{"$f":"IF(COUNT($H743:P743)>Input!$W$7,0, P743+P775+P807)","v":0},{"$f":"IF(COUNT($H743:Q743)>Input!$W$7,0, Q743+Q775+Q807)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"Input!J21","v":0.34299699237736608},0.46344007419775024,0.33831896091986868,1.4695490466441337,2.2306963440293113,2.181880844771503,1.8486012254010156,{"$f":"IF(COUNT($H744:M744)>Input!$W$7,0, M744+M776+M808)","v":0},{"$f":"IF(COUNT($H744:N744)>Input!$W$7,0, N744+N776+N808)","v":0},{"$f":"IF(COUNT($H744:O744)>Input!$W$7,0, O744+O776+O808)","v":0},{"$f":"IF(COUNT($H744:P744)>Input!$W$7,0, P744+P776+P808)","v":0},{"$f":"IF(COUNT($H744:Q744)>Input!$W$7,0, Q744+Q776+Q808)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"Input!J22","v":22.832034818735202},20.620153813001398,17.320718173252114,13.301338393432145,11.180161716921948,8.1116097438128172,11.443325611026669,{"$f":"IF(COUNT($H745:M745)>Input!$W$7,0, M745+M777+M809)","v":0},{"$f":"IF(COUNT($H745:N745)>Input!$W$7,0, N745+N777+N809)","v":0},{"$f":"IF(COUNT($H745:O745)>Input!$W$7,0, O745+O777+O809)","v":0},{"$f":"IF(COUNT($H745:P745)>Input!$W$7,0, P745+P777+P809)","v":0},{"$f":"IF(COUNT($H745:Q745)>Input!$W$7,0, Q745+Q777+Q809)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"Input!J23","v":8.4291746410898956},11.433546321424622,13.017623171743031,12.250282706675996,9.8614717963276792,9.3891670740013033,10.328430218336987,{"$f":"IF(COUNT($H746:M746)>Input!$W$7,0, M746+M778+M810)","v":0},{"$f":"IF(COUNT($H746:N746)>Input!$W$7,0, N746+N778+N810)","v":0},{"$f":"IF(COUNT($H746:O746)>Input!$W$7,0, O746+O778+O810)","v":0},{"$f":"IF(COUNT($H746:P746)>Input!$W$7,0, P746+P778+P810)","v":0},{"$f":"IF(COUNT($H746:Q746)>Input!$W$7,0, Q746+Q778+Q810)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"Input!J24","v":2.0178471489672134},6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,8.0269145279334584,{"$f":"IF(COUNT($H747:M747)>Input!$W$7,0, M747+M779+M811)","v":0},{"$f":"IF(COUNT($H747:N747)>Input!$W$7,0, N747+N779+N811)","v":0},{"$f":"IF(COUNT($H747:O747)>Input!$W$7,0, O747+O779+O811)","v":0},{"$f":"IF(COUNT($H747:P747)>Input!$W$7,0, P747+P779+P811)","v":0},{"$f":"IF(COUNT($H747:Q747)>Input!$W$7,0, Q747+Q779+Q811)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"Input!J25","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H748:M748)>Input!$W$7,0, M748+M780+M812)","v":0},{"$f":"IF(COUNT($H748:N748)>Input!$W$7,0, N748+N780+N812)","v":0},{"$f":"IF(COUNT($H748:O748)>Input!$W$7,0, O748+O780+O812)","v":0},{"$f":"IF(COUNT($H748:P748)>Input!$W$7,0, P748+P780+P812)","v":0},{"$f":"IF(COUNT($H748:Q748)>Input!$W$7,0, Q748+Q780+Q812)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"Input!J26","v":0},0,9.161920734289664,9.1657565499054758,9.203064080151151,9.2753661360696444,9.2652927842550934,{"$f":"IF(COUNT($H749:M749)>Input!$W$7,0, M749+M781+M813)","v":0},{"$f":"IF(COUNT($H749:N749)>Input!$W$7,0, N749+N781+N813)","v":0},{"$f":"IF(COUNT($H749:O749)>Input!$W$7,0, O749+O781+O813)","v":0},{"$f":"IF(COUNT($H749:P749)>Input!$W$7,0, P749+P781+P813)","v":0},{"$f":"IF(COUNT($H749:Q749)>Input!$W$7,0, Q749+Q781+Q813)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"Input!J27","v":0},{"$f":"G750+G782+G814+G846+G878","v":0},{"$f":"H750+H782+H814","v":0},{"$f":"I750+I782+I814","v":0},{"$f":"J750+J782+J814","v":0},{"$f":"K750+K782+K814","v":0},{"$f":"L750+L782+L814","v":0},{"$f":"IF(COUNT($H750:M750)>Input!$W$7,0, M750+M782+M814)","v":0},{"$f":"IF(COUNT($H750:N750)>Input!$W$7,0, N750+N782+N814)","v":0},{"$f":"IF(COUNT($H750:O750)>Input!$W$7,0, O750+O782+O814)","v":0},{"$f":"IF(COUNT($H750:P750)>Input!$W$7,0, P750+P782+P814)","v":0},{"$f":"IF(COUNT($H750:Q750)>Input!$W$7,0, Q750+Q782+Q814)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"Input!J28","v":0},{"$f":"G751+G783+G815+G847+G879","v":0},{"$f":"H751+H783+H815","v":0},{"$f":"I751+I783+I815","v":0},0,0,0,{"$f":"IF(COUNT($H751:M751)>Input!$W$7,0, M751+M783+M815)","v":0},{"$f":"IF(COUNT($H751:N751)>Input!$W$7,0, N751+N783+N815)","v":0},{"$f":"IF(COUNT($H751:O751)>Input!$W$7,0, O751+O783+O815)","v":0},{"$f":"IF(COUNT($H751:P751)>Input!$W$7,0, P751+P783+P815)","v":0},{"$f":"IF(COUNT($H751:Q751)>Input!$W$7,0, Q751+Q783+Q815)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"Input!J29","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H752:M752)>Input!$W$7,0, M752+M784+M816)","v":0},{"$f":"IF(COUNT($H752:N752)>Input!$W$7,0, N752+N784+N816)","v":0},{"$f":"IF(COUNT($H752:O752)>Input!$W$7,0, O752+O784+O816)","v":0},{"$f":"IF(COUNT($H752:P752)>Input!$W$7,0, P752+P784+P816)","v":0},{"$f":"IF(COUNT($H752:Q752)>Input!$W$7,0, Q752+Q784+Q816)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"Input!J30","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H753:M753)>Input!$W$7,0, M753+M785+M817)","v":0},{"$f":"IF(COUNT($H753:N753)>Input!$W$7,0, N753+N785+N817)","v":0},{"$f":"IF(COUNT($H753:O753)>Input!$W$7,0, O753+O785+O817)","v":0},{"$f":"IF(COUNT($H753:P753)>Input!$W$7,0, P753+P785+P817)","v":0},{"$f":"IF(COUNT($H753:Q753)>Input!$W$7,0, Q753+Q785+Q817)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"Input!J31","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H754:M754)>Input!$W$7,0, M754+M786+M818)","v":0},{"$f":"IF(COUNT($H754:N754)>Input!$W$7,0, N754+N786+N818)","v":0},{"$f":"IF(COUNT($H754:O754)>Input!$W$7,0, O754+O786+O818)","v":0},{"$f":"IF(COUNT($H754:P754)>Input!$W$7,0, P754+P786+P818)","v":0},{"$f":"IF(COUNT($H754:Q754)>Input!$W$7,0, Q754+Q786+Q818)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"Input!J32","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H755:M755)>Input!$W$7,0, M755+M787+M819)","v":0},{"$f":"IF(COUNT($H755:N755)>Input!$W$7,0, N755+N787+N819)","v":0},{"$f":"IF(COUNT($H755:O755)>Input!$W$7,0, O755+O787+O819)","v":0},{"$f":"IF(COUNT($H755:P755)>Input!$W$7,0, P755+P787+P819)","v":0},{"$f":"IF(COUNT($H755:Q755)>Input!$W$7,0, Q755+Q787+Q819)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"Input!J33","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H756:M756)>Input!$W$7,0, M756+M788+M820)","v":0},{"$f":"IF(COUNT($H756:N756)>Input!$W$7,0, N756+N788+N820)","v":0},{"$f":"IF(COUNT($H756:O756)>Input!$W$7,0, O756+O788+O820)","v":0},{"$f":"IF(COUNT($H756:P756)>Input!$W$7,0, P756+P788+P820)","v":0},{"$f":"IF(COUNT($H756:Q756)>Input!$W$7,0, Q756+Q788+Q820)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"Input!J34","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H757:M757)>Input!$W$7,0, M757+M789+M821)","v":0},{"$f":"IF(COUNT($H757:N757)>Input!$W$7,0, N757+N789+N821)","v":0},{"$f":"IF(COUNT($H757:O757)>Input!$W$7,0, O757+O789+O821)","v":0},{"$f":"IF(COUNT($H757:P757)>Input!$W$7,0, P757+P789+P821)","v":0},{"$f":"IF(COUNT($H757:Q757)>Input!$W$7,0, Q757+Q789+Q821)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"Input!J35","v":0},0,0,0,0,0,0,{"$f":"IF(COUNT($H758:M758)>Input!$W$7,0, M758+M790+M822)","v":0},{"$f":"IF(COUNT($H758:N758)>Input!$W$7,0, N758+N790+N822)","v":0},{"$f":"IF(COUNT($H758:O758)>Input!$W$7,0, O758+O790+O822)","v":0},{"$f":"IF(COUNT($H758:P758)>Input!$W$7,0, P758+P790+P822)","v":0},{"$f":"IF(COUNT($H758:Q758)>Input!$W$7,0, Q758+Q790+Q822)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"Input!J36","v":0},{"$f":"G759+G791+G823+G855+G887","v":0},0,0,0,{"$f":"K759+K791+K823","v":0},{"$f":"L759+L791+L823","v":0},{"$f":"IF(COUNT($H759:M759)>Input!$W$7,0, M759+M791+M823)","v":0},{"$f":"IF(COUNT($H759:N759)>Input!$W$7,0, N759+N791+N823)","v":0},{"$f":"IF(COUNT($H759:O759)>Input!$W$7,0, O759+O791+O823)","v":0},{"$f":"IF(COUNT($H759:P759)>Input!$W$7,0, P759+P791+P823)","v":0},{"$f":"IF(COUNT($H759:Q759)>Input!$W$7,0, Q759+Q791+Q823)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G762:G791)","v":290.03287303960428},{"$f":"SUM(H762:H791)","v":676.30118093855992},{"$f":"SUM(I762:I791)","v":666.98036546718674},471.49743943397556,461.26366566521222,527.42490827906681,0,0,0,0,{"$f":"SUM(Q762:Q791)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G366","v":51.040017220308386},{"$f":"H44*H$7","v":453.80897799758617},{"$f":"I44*I$7","v":318.54610238329667},93.883585297512568,268.29477870903804,222.42730590831417,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G367","v":0},{"$f":"H45*H$7","v":0},5.9839271483253382,14.416307444255647,4.4341249749410186E-2,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G368","v":0},{"$f":"H46*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G369","v":109.30477072424576},{"$f":"H47*H$7","v":141.99530014657932},232.56232453109473,201.71581515058264,89.250220536125966,135.71551657270621,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G370","v":64.766461689803393},{"$f":"H48*H$7","v":47.763351688383274},58.647046759525878,69.92445516672629,35.682422725682727,68.910232523732276,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G371","v":10.734444129125928},{"$f":"H49*H$7","v":2.4448327693169256},4.6286589141374259,25.396490456851776,7.2864131022857554,19.901652298227152,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G372","v":0},{"$f":"H50*H$7","v":0.23693490817565402},0.45838316352466124,3.6267309096812488,0.32442563830566434,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G373","v":5.4140416067597865},{"$f":"H51*H$7","v":0},0,2.7257767922561258,11.129447016650452,3.2643112673904149,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G374","v":17.729713538397654},{"$f":"H52*H$7","v":6.6383952057668942},2.3578467414954014,18.473414407609546,6.8838684653422781,12.131573719654087,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G375","v":9.5302200493488503},{"$f":"H53*H$7","v":2.830638283514451},19.993810710027283,14.73086021126419,8.3816934299510315,34.699501757099057,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G376","v":0},{"$f":"H54*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G377","v":3.8484244911781755},{"$f":"H55*H$7","v":9.6451378549381267E-2},6.5847105236479102,4.0391908293348315,12.592852635435795,4.9197005117805253,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G378","v":10.846318632360937},{"$f":"H56*H$7","v":6.2787750666548314},13.132078545856915,17.371228636319319,13.260225154264317,17.271085441146003,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G379","v":0.2169889656180701},{"$f":"H57*H$7","v":0.15516091331856985},6.3404473866222971E-2,0,0,6.3934758899525631E-3,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G380","v":0},{"$f":"H58*H$7","v":6.4999842065887381E-2},1.3512428856736043,0.98532091917244724,0.23544670240165502,1.7412574408859155E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G381","v":4.2709270444248997},{"$f":"H59*H$7","v":0.93908047954874418},1.0233517837973978,3.2489814295782589,2.9575762636091314,5.131209621516529,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G382","v":2.3305449480325415},{"$f":"H60*H$7","v":3.886361524810396},2.3958575780597373,1.1780105281015203,3.4066262926284225,3.0290126072015493,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G383","v":0},{"$f":"H61*H$7","v":0},-0.74838067514230389,-0.21872874527083924,1.5333277437415214,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G384","v":0},{"$f":"H62*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G385","v":0},{"$f":"H63*H$7","v":9.161920734289664},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G386","v":0},{"$f":"H64*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G387","v":0},{"$f":"H65*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G388","v":0},{"$f":"H66*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G389","v":0},{"$f":"H67*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G390","v":0},{"$f":"H68*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G391","v":0},{"$f":"H69*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G392","v":0},{"$f":"H70*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G393","v":0},{"$f":"H71*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G394","v":0},{"$f":"H72*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G395","v":0},{"$f":"H73*H$7","v":0},{"$f":"I73*I$7","v":0},{"$f":"J73*J$7","v":0},0,0,0,0,0,0,{"$f":"Q73*Q$7","v":0}]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G794:G823)","v":-67.099477877893307},{"$f":"SUM(H794:H823)","v":-19.572831410950918},{"$f":"SUM(I794:I823)","v":-86.50560887608593},-62.58488741613894,-47.193802276062733,-92.486030254990837,0,0,0,0,{"$f":"SUM(Q794:Q823)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G398","v":-40.200199613515373},{"$f":"H892+H924","v":13.851854072283054},{"$f":"I892+I924","v":-13.692659341605463},-4.4417939263005621,4.7362775172569656,-16.467666276333546,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G399","v":-0.75821970322321119},{"$f":"H893+H925","v":-0.14629061465704307},-0.6876769733783521,-0.58965784567492374,-0.36062884237817094,-0.81588262878497164,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G400","v":0},{"$f":"H894+H926","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G401","v":-19.705703841041647},{"$f":"H895+H927","v":3.0872929350924636},-14.548909462636189,-10.761511618147509,-5.3914383072964185,-19.482875922876552,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G402","v":-3.6684438148776426},{"$f":"H896+H928","v":-16.772023156405357},-24.900322800986878,-27.530046174691734,-30.593192030796025,-37.290084471197979,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G403","v":-0.91741277857691805},{"$f":"H897+H929","v":-3.8619993188602493},-5.2144566747001457,-5.4986407166704669,-6.5647790017018686,-7.9090130323379118,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G404","v":-0.22143547499207192},{"$f":"H898+H930","v":-8.9759758179299709E-3},-0.23816737100801999,-0.20620801680256012,-0.14834393237858945,-0.30349055143141312,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G405","v":-0.32382844623013157},{"$f":"H899+H931","v":-3.6644676416000093},-4.401813289737377,-4.5596138914617645,-4.9253132745289037,-6.035921428122184,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G406","v":4.4165350842494719E-2},{"$f":"H900+H932","v":3.3702316307571771},2.2062735077042155,2.7174239675128891,3.8368043337455293,3.1485005540203854,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G407","v":0.22323854210414812},{"$f":"H901+H933","v":9.3065935286614447},5.7101658372383186,7.434559716046345,9.3045734851138135,7.4275722022413451,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G408","v":5.1482895849372487E-4},{"$f":"H902+H934","v":2.1837218033795487E-5},1.3234677596239771E-5,1.5892134684176666E-5,1.8840906527304296E-5,1.4615847383381027E-5,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G409","v":-0.9535786471526615},{"$f":"H903+H935","v":0.55047853022493398},-0.27951415932977897,-0.10957085113731191,9.7016730949083252E-2,-0.42725480050833342,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G410","v":-0.28370498381954656},{"$f":"H904+H936","v":-18.36112337367549},-21.631529454425245,-9.493453252815959,-6.640303151728312,-9.7423918286782438,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G411","v":-1.9339397492687913E-2},{"$f":"H905+H937","v":-0.46689865370566114},-0.5706002087406582,-0.59988243426537435,-0.6304337468184934,-0.53330632718672488,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G412","v":-3.7078887609205751E-3},{"$f":"H906+H938","v":-0.19012095534376897},-0.22001279994933931,-0.22417362178726974,-0.28426220165946314,-0.35069219377934679,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G413","v":-0.16402164008605372},{"$f":"H907+H939","v":-4.2385161192980263},-5.0427315636173677,-5.3701581060884571,-6.0261282367182609,-1.7994937543026779,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G414","v":-0.15016069954691269},{"$f":"H908+H940","v":-2.3022846744919874},-3.1631980431267737,-3.5668214384498373,-3.8789310149547984,-2.089749462865865,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G415","v":2.360329517363347E-3},{"$f":"H909+H941","v":0.27339653866749808},0.16569487191969684,0.17733737221519891,0.20295850100617882,0.19577840312032824,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G416","v":0},{"$f":"H910+H942","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G417","v":0},{"$f":"H911+H943","v":0},3.8358156158119494E-3,3.7307530245675596E-2,7.2302055918494201E-2,-1.0073351814551018E-2,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G418","v":0},{"$f":"H912+H944","v":0},{"$f":"I912+I944","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G419","v":0},{"$f":"H913+H945","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G420","v":0},{"$f":"H914+H946","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G421","v":0},{"$f":"H915+H947","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G422","v":0},{"$f":"H916+H948","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G423","v":0},{"$f":"H917+H949","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G424","v":0},{"$f":"H918+H950","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G425","v":0},{"$f":"H919+H951","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G426","v":0},{"$f":"H920+H952","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G427","v":0},{"$f":"H921+H953","v":0},{"$f":"I921+I953","v":0},0,0,0,0,0,0,0,{"$f":"Q921+Q953","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G826:G855)","v":9.48027670764729}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G430","v":-33.377474754229162}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G431","v":-2.0485808409823489}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G432","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G433","v":-53.176023296040327}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G434","v":55.936146718245624}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G435","v":-15.099069472746853}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G436","v":-9.4884213012307423}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G437","v":-1.8789062572341408}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G438","v":23.675022706969962}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G439","v":15.722146820824525}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G440","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G441","v":24.292321975169301}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G442","v":3.3856850156679283}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G443","v":2.4827543616841705}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G444","v":0.12415097058130477}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G445","v":-6.3187864100726507}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G446","v":0.8239874318490984}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G447","v":4.4253230391916025}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G448","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G449","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G450","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G451","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G452","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G453","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G454","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G455","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G456","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G457","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G458","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G459","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G858:G887)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Adjustment for previous period'!G462","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Adjustment for previous period'!G463","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Adjustment for previous period'!G464","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Adjustment for previous period'!G465","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Adjustment for previous period'!G466","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Adjustment for previous period'!G467","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Adjustment for previous period'!G468","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Adjustment for previous period'!G469","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Adjustment for previous period'!G470","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Adjustment for previous period'!G471","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G472","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Adjustment for previous period'!G473","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Adjustment for previous period'!G474","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Adjustment for previous period'!G475","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Adjustment for previous period'!G476","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Adjustment for previous period'!G477","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Adjustment for previous period'!G478","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Adjustment for previous period'!G479","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G480","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Adjustment for previous period'!G481","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G482","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G483","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G484","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G485","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G486","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G487","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G488","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G489","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G490","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G491","v":0}]
[]
[]
[]
[null,null,"Nominal Actual Straight-line Depreciation",null,null,null,{"$f":"SUM(G892:G921)","v":-140.35726629175906},{"$f":"SUM(H892:H921)","v":-156.99971438094786},{"$f":"SUM(I892:I921)","v":-182.60107686178972},-191.97440633672761,-209.89955150585536,-224.98924022544983,0,0,0,0,{"$f":"SUM(Q892:Q921)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"-(G924-G794)","v":-78.372321051396455},{"$f":"H$88*H$7","v":-51.663863705096283},-63.316420421534609,-71.405895920968746,-75.401462731336949,-83.456911337091455,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,-1.4887379493310717,{"$f":"H$101*H$7","v":-1.2993367015803274},-1.3544499549892615,-1.5241073990158047,-1.8977749635005752,-1.9619890434155018,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,{"$f":"H$114*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,-40.797303427807535,{"$f":"H$127*H$7","v":-35.1858658471537},{"$f":"I$127*I$7","v":-40.378781378552105},-47.33199706252811,-53.888526832846026,-57.988571098379275,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,-6.8738642674223716,{"$f":"H$140*H$7","v":-27.318011692255119},-31.796031744264123,-36.586373329175359,-42.4400709797915,-46.311368503581761,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,-2.2715276983752282,{"$f":"H$153*H$7","v":-5.9959654842714283},-6.4201953292269014,-6.8947102619368303,-8.8359973239104566,-9.6321727453694663,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,-0.74227660673657836,{"$f":"H$166*H$7","v":-0.50409402928797742},-0.53165053086865166,-0.55650370083116452,-0.66587524360946115,-0.6964296145231873,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,-0.85789289728598117,{"$f":"H$179*H$7","v":-4.7306822760403735},-4.9313410358210055,-5.0529524053850254,-5.4326953750300131,-6.5719422645439236,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,-0.88161075532790745,{"$f":"H$192*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,-4.5006405471622761,{"$f":"H$205*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,5.1482895849372487E-4,{"$f":"H$218*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,-1.371049708579603,{"$f":"H$231*H$7","v":-1.3296751487643337},-1.388588814071932,-1.5915100685851553,-1.7414027956748315,-2.124696374475699,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,-1.0458581674823311,{"$f":"H$244*H$7","v":-20.279949376123341},-22.449172570497996,-10.20601100106841,-7.7236771210234236,-10.721233699533769,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,-2.0197780718321602E-2,{"$f":"H$257*H$7","v":-0.58208664002709509},-0.62988273157091046,-0.65469736961966141,-0.67361812360166951,-0.54996618680693532,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,-1.2062654210533839E-2,{"$f":"H$270*H$7","v":-0.20977843921076861},-0.22835605422603156,-0.26664358923528519,-0.35854438991563925,-0.4052392148986344,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,-0.72016732033174335,{"$f":"H$283*H$7","v":-5.1131498928572103},-5.4698762781242038,-5.7545667856586462,-6.398427621891762,-2.0022839978979983,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,-0.35547963418833878,{"$f":"H$296*H$7","v":-2.7872551482799204},-3.4842245085211778,-3.9208546086727738,-4.2073180257725102,-2.3244786397158976,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,-4.6790654361364044E-2,{"$f":"H$309*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$322*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,0,{"$f":"H$335*H$7","v":0},-0.22210550952080221,-0.22758283404659266,-0.23415997795053917,-0.24195750521629214,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,{"$f":"H$348*H$7","v":0},{"$f":"I$348*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$361*H$7","v":0},{"$f":"I$361*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$361*Q$7","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"-(G946-G816)","v":0},{"$f":"H$374*H$7","v":0},{"$f":"I$374*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$374*Q$7","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$387*H$7","v":0},{"$f":"I$387*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$387*Q$7","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$400*H$7","v":0},{"$f":"I$400*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$400*Q$7","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$413*H$7","v":0},{"$f":"I$413*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$413*Q$7","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$426*H$7","v":0},{"$f":"I$426*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$439*H$7","v":0},{"$f":"I$439*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$439*Q$7","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$452*H$7","v":0},{"$f":"I$452*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$452*Q$7","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"-(G953-G823)","v":0},{"$f":"H$465*H$7","v":0},{"$f":"I$465*I$7","v":0},0,0,0,0,0,0,0,{"$f":"Q$465*Q$7","v":0}]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G924:G953)","v":73.257788413865867},{"$f":"SUM(H924:H953)","v":137.42688296999702},{"$f":"SUM(I924:I953)","v":96.095467985703792},129.38951892058864,162.70574922979267,132.50320997045893,0,0,0,0,{"$f":"SUM(Q924:Q953)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"G730*G$6","v":38.172121437881081},65.515717777379336,49.623761079929146,66.964101994668184,80.137740248593914,66.989245060757909,{"$f":"IF(COUNT($H924:L924)>=Input!$W$7,0,M730*M$6)","v":0},{"$f":"IF(COUNT($H924:M924)>=Input!$W$7,0,N730*N$6)","v":0},{"$f":"IF(COUNT($H924:N924)>=Input!$W$7,0,O730*O$6)","v":0},{"$f":"IF(COUNT($H924:O924)>=Input!$W$7,0,P730*P$6)","v":0},{"$f":"IF(COUNT($H924:P924)>=Input!$W$7,0,Q730*Q$6)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"G731*G$6","v":0.73051824610786054},1.1530460869232844,0.66677298161090937,0.93444955334088098,1.5371461211224042,1.1461064146305302,{"$f":"IF(COUNT($H925:L925)>=Input!$W$7,0,M731*M$6)","v":0},{"$f":"IF(COUNT($H925:M925)>=Input!$W$7,0,N731*N$6)","v":0},{"$f":"IF(COUNT($H925:N925)>=Input!$W$7,0,O731*O$6)","v":0},{"$f":"IF(COUNT($H925:O925)>=Input!$W$7,0,P731*P$6)","v":0},{"$f":"IF(COUNT($H925:P925)>=Input!$W$7,0,Q731*Q$6)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H926:L926)>=Input!$W$7,0,M732*M$6)","v":0},{"$f":"IF(COUNT($H926:M926)>=Input!$W$7,0,N732*N$6)","v":0},{"$f":"IF(COUNT($H926:N926)>=Input!$W$7,0,O732*O$6)","v":0},{"$f":"IF(COUNT($H926:O926)>=Input!$W$7,0,P732*P$6)","v":0},{"$f":"IF(COUNT($H926:P926)>=Input!$W$7,0,Q732*Q$6)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,21.091599586765884,38.273158782246163,25.829871915915916,36.570485444380601,48.497088525549607,38.505695175502723,{"$f":"IF(COUNT($H927:L927)>=Input!$W$7,0,M733*M$6)","v":0},{"$f":"IF(COUNT($H927:M927)>=Input!$W$7,0,N733*N$6)","v":0},{"$f":"IF(COUNT($H927:N927)>=Input!$W$7,0,O733*O$6)","v":0},{"$f":"IF(COUNT($H927:O927)>=Input!$W$7,0,P733*P$6)","v":0},{"$f":"IF(COUNT($H927:P927)>=Input!$W$7,0,Q733*Q$6)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,3.2054204525447285,10.545988535849762,6.8957089432772438,9.0563271544836272,11.846878948995473,9.0212840323837824,{"$f":"IF(COUNT($H928:L928)>=Input!$W$7,0,M734*M$6)","v":0},{"$f":"IF(COUNT($H928:M928)>=Input!$W$7,0,N734*N$6)","v":0},{"$f":"IF(COUNT($H928:N928)>=Input!$W$7,0,O734*O$6)","v":0},{"$f":"IF(COUNT($H928:O928)>=Input!$W$7,0,P734*P$6)","v":0},{"$f":"IF(COUNT($H928:P928)>=Input!$W$7,0,Q734*Q$6)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,1.3541149197983102,2.133966165411179,1.2057386545267554,1.3960695452663632,2.271218322208588,1.723159713031555,{"$f":"IF(COUNT($H929:L929)>=Input!$W$7,0,M735*M$6)","v":0},{"$f":"IF(COUNT($H929:M929)>=Input!$W$7,0,N735*N$6)","v":0},{"$f":"IF(COUNT($H929:N929)>=Input!$W$7,0,O735*O$6)","v":0},{"$f":"IF(COUNT($H929:O929)>=Input!$W$7,0,P735*P$6)","v":0},{"$f":"IF(COUNT($H929:P929)>=Input!$W$7,0,Q735*Q$6)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,0.52084113174450641,0.49511805347004745,0.29348315986063167,0.35029568402860439,0.5175313112308717,0.39293906309177418,{"$f":"IF(COUNT($H930:L930)>=Input!$W$7,0,M736*M$6)","v":0},{"$f":"IF(COUNT($H930:M930)>=Input!$W$7,0,N736*N$6)","v":0},{"$f":"IF(COUNT($H930:N930)>=Input!$W$7,0,O736*O$6)","v":0},{"$f":"IF(COUNT($H930:O930)>=Input!$W$7,0,P736*P$6)","v":0},{"$f":"IF(COUNT($H930:P930)>=Input!$W$7,0,Q736*Q$6)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,0.53406445105584954,1.0662146344403642,0.52952774608362874,0.49333851392326122,0.50738210050110977,0.5360208364217397,{"$f":"IF(COUNT($H931:L931)>=Input!$W$7,0,M737*M$6)","v":0},{"$f":"IF(COUNT($H931:M931)>=Input!$W$7,0,N737*N$6)","v":0},{"$f":"IF(COUNT($H931:N931)>=Input!$W$7,0,O737*O$6)","v":0},{"$f":"IF(COUNT($H931:O931)>=Input!$W$7,0,P737*P$6)","v":0},{"$f":"IF(COUNT($H931:P931)>=Input!$W$7,0,Q737*Q$6)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,0.92577610617040218,3.3702316307571771,2.2062735077042155,2.7174239675128891,3.8368043337455293,3.1485005540203854,{"$f":"IF(COUNT($H932:L932)>=Input!$W$7,0,M738*M$6)","v":0},{"$f":"IF(COUNT($H932:M932)>=Input!$W$7,0,N738*N$6)","v":0},{"$f":"IF(COUNT($H932:N932)>=Input!$W$7,0,O738*O$6)","v":0},{"$f":"IF(COUNT($H932:O932)>=Input!$W$7,0,P738*P$6)","v":0},{"$f":"IF(COUNT($H932:P932)>=Input!$W$7,0,Q738*Q$6)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,4.7238790892664246,9.3065935286614447,5.7101658372383186,7.434559716046345,9.3045734851138135,7.4275722022413451,{"$f":"IF(COUNT($H933:L933)>=Input!$W$7,0,M739*M$6)","v":0},{"$f":"IF(COUNT($H933:M933)>=Input!$W$7,0,N739*N$6)","v":0},{"$f":"IF(COUNT($H933:N933)>=Input!$W$7,0,O739*O$6)","v":0},{"$f":"IF(COUNT($H933:O933)>=Input!$W$7,0,P739*P$6)","v":0},{"$f":"IF(COUNT($H933:P933)>=Input!$W$7,0,Q739*Q$6)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,2.1837218033795487E-5,1.3234677596239771E-5,1.5892134684176666E-5,1.8840906527304296E-5,1.4615847383381027E-5,{"$f":"IF(COUNT($H934:L934)>=Input!$W$7,0,M740*M$6)","v":0},{"$f":"IF(COUNT($H934:M934)>=Input!$W$7,0,N740*N$6)","v":0},{"$f":"IF(COUNT($H934:N934)>=Input!$W$7,0,O740*O$6)","v":0},{"$f":"IF(COUNT($H934:O934)>=Input!$W$7,0,P740*P$6)","v":0},{"$f":"IF(COUNT($H934:P934)>=Input!$W$7,0,Q740*Q$6)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,0.4174710614269414,1.8801536789892677,1.1090746547421531,1.4819392174478434,1.8384195266239147,1.6974415739673656,{"$f":"IF(COUNT($H935:L935)>=Input!$W$7,0,M741*M$6)","v":0},{"$f":"IF(COUNT($H935:M935)>=Input!$W$7,0,N741*N$6)","v":0},{"$f":"IF(COUNT($H935:N935)>=Input!$W$7,0,O741*O$6)","v":0},{"$f":"IF(COUNT($H935:O935)>=Input!$W$7,0,P741*P$6)","v":0},{"$f":"IF(COUNT($H935:P935)>=Input!$W$7,0,Q741*Q$6)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,0.76215318366278462,1.9188260024478521,0.81764311607275331,0.71255774825245022,1.0833739692951116,0.97884187085552599,{"$f":"IF(COUNT($H936:L936)>=Input!$W$7,0,M742*M$6)","v":0},{"$f":"IF(COUNT($H936:M936)>=Input!$W$7,0,N742*N$6)","v":0},{"$f":"IF(COUNT($H936:N936)>=Input!$W$7,0,O742*O$6)","v":0},{"$f":"IF(COUNT($H936:O936)>=Input!$W$7,0,P742*P$6)","v":0},{"$f":"IF(COUNT($H936:P936)>=Input!$W$7,0,Q742*Q$6)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,8.5838322563369066E-4,0.11518798632143395,5.9282522830252309E-2,5.4814935354287039E-2,4.3184376783176132E-2,1.6659859620210434E-2,{"$f":"IF(COUNT($H937:L937)>=Input!$W$7,0,M743*M$6)","v":0},{"$f":"IF(COUNT($H937:M937)>=Input!$W$7,0,N743*N$6)","v":0},{"$f":"IF(COUNT($H937:N937)>=Input!$W$7,0,O743*O$6)","v":0},{"$f":"IF(COUNT($H937:O937)>=Input!$W$7,0,P743*P$6)","v":0},{"$f":"IF(COUNT($H937:P937)>=Input!$W$7,0,Q743*Q$6)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,8.3547654496132634E-3,1.9657483866999653E-2,8.3432542766922364E-3,4.2469967448015462E-2,7.4282188256176079E-2,5.4547021119287581E-2,{"$f":"IF(COUNT($H938:L938)>=Input!$W$7,0,M744*M$6)","v":0},{"$f":"IF(COUNT($H938:M938)>=Input!$W$7,0,N744*N$6)","v":0},{"$f":"IF(COUNT($H938:N938)>=Input!$W$7,0,O744*O$6)","v":0},{"$f":"IF(COUNT($H938:O938)>=Input!$W$7,0,P744*P$6)","v":0},{"$f":"IF(COUNT($H938:P938)>=Input!$W$7,0,Q744*Q$6)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,0.55614568024568967,0.87463377355918359,0.42714471450683578,0.38440867957018898,0.37229938517350092,0.20279024359532044,{"$f":"IF(COUNT($H939:L939)>=Input!$W$7,0,M745*M$6)","v":0},{"$f":"IF(COUNT($H939:M939)>=Input!$W$7,0,N745*N$6)","v":0},{"$f":"IF(COUNT($H939:N939)>=Input!$W$7,0,O745*O$6)","v":0},{"$f":"IF(COUNT($H939:O939)>=Input!$W$7,0,P745*P$6)","v":0},{"$f":"IF(COUNT($H939:P939)>=Input!$W$7,0,Q745*Q$6)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,0.20531893464142609,0.4849704737879329,0.32102646539440416,0.35403317022293629,0.32838701081771177,0.23472917685003258,{"$f":"IF(COUNT($H940:L940)>=Input!$W$7,0,M746*M$6)","v":0},{"$f":"IF(COUNT($H940:M940)>=Input!$W$7,0,N746*N$6)","v":0},{"$f":"IF(COUNT($H940:N940)>=Input!$W$7,0,O746*O$6)","v":0},{"$f":"IF(COUNT($H940:O940)>=Input!$W$7,0,P746*P$6)","v":0},{"$f":"IF(COUNT($H940:P940)>=Input!$W$7,0,Q746*Q$6)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"G747*G$6","v":4.9150983878727392E-2},0.27339653866749808,0.16569487191969684,0.17733737221519891,0.20295850100617882,0.19577840312032824,{"$f":"IF(COUNT($H941:L941)>=Input!$W$7,0,M747*M$6)","v":0},{"$f":"IF(COUNT($H941:M941)>=Input!$W$7,0,N747*N$6)","v":0},{"$f":"IF(COUNT($H941:N941)>=Input!$W$7,0,O747*O$6)","v":0},{"$f":"IF(COUNT($H941:O941)>=Input!$W$7,0,P747*P$6)","v":0},{"$f":"IF(COUNT($H941:P941)>=Input!$W$7,0,Q747*Q$6)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H942:L942)>=Input!$W$7,0,M748*M$6)","v":0},{"$f":"IF(COUNT($H942:M942)>=Input!$W$7,0,N748*N$6)","v":0},{"$f":"IF(COUNT($H942:N942)>=Input!$W$7,0,O748*O$6)","v":0},{"$f":"IF(COUNT($H942:O942)>=Input!$W$7,0,P748*P$6)","v":0},{"$f":"IF(COUNT($H942:P942)>=Input!$W$7,0,Q748*Q$6)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,0,{"$f":"H749*H$6","v":0},0.22594132513661416,0.26489036429226825,0.30646203386903337,0.23188415340174112,{"$f":"IF(COUNT($H943:L943)>=Input!$W$7,0,M749*M$6)","v":0},{"$f":"IF(COUNT($H943:M943)>=Input!$W$7,0,N749*N$6)","v":0},{"$f":"IF(COUNT($H943:N943)>=Input!$W$7,0,O749*O$6)","v":0},{"$f":"IF(COUNT($H943:O943)>=Input!$W$7,0,P749*P$6)","v":0},{"$f":"IF(COUNT($H943:P943)>=Input!$W$7,0,Q749*Q$6)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G750*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H944:L944)>=Input!$W$7,0,M750*M$6)","v":0},{"$f":"IF(COUNT($H944:M944)>=Input!$W$7,0,N750*N$6)","v":0},{"$f":"IF(COUNT($H944:N944)>=Input!$W$7,0,O750*O$6)","v":0},{"$f":"IF(COUNT($H944:O944)>=Input!$W$7,0,P750*P$6)","v":0},{"$f":"IF(COUNT($H944:P944)>=Input!$W$7,0,Q750*Q$6)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"G751*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H945:L945)>=Input!$W$7,0,M751*M$6)","v":0},{"$f":"IF(COUNT($H945:M945)>=Input!$W$7,0,N751*N$6)","v":0},{"$f":"IF(COUNT($H945:N945)>=Input!$W$7,0,O751*O$6)","v":0},{"$f":"IF(COUNT($H945:O945)>=Input!$W$7,0,P751*P$6)","v":0},{"$f":"IF(COUNT($H945:P945)>=Input!$W$7,0,Q751*Q$6)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"G752*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H946:L946)>=Input!$W$7,0,M752*M$6)","v":0},{"$f":"IF(COUNT($H946:M946)>=Input!$W$7,0,N752*N$6)","v":0},{"$f":"IF(COUNT($H946:N946)>=Input!$W$7,0,O752*O$6)","v":0},{"$f":"IF(COUNT($H946:O946)>=Input!$W$7,0,P752*P$6)","v":0},{"$f":"IF(COUNT($H946:P946)>=Input!$W$7,0,Q752*Q$6)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"G753*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H947:L947)>=Input!$W$7,0,M753*M$6)","v":0},{"$f":"IF(COUNT($H947:M947)>=Input!$W$7,0,N753*N$6)","v":0},{"$f":"IF(COUNT($H947:N947)>=Input!$W$7,0,O753*O$6)","v":0},{"$f":"IF(COUNT($H947:O947)>=Input!$W$7,0,P753*P$6)","v":0},{"$f":"IF(COUNT($H947:P947)>=Input!$W$7,0,Q753*Q$6)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"G754*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H948:L948)>=Input!$W$7,0,M754*M$6)","v":0},{"$f":"IF(COUNT($H948:M948)>=Input!$W$7,0,N754*N$6)","v":0},{"$f":"IF(COUNT($H948:N948)>=Input!$W$7,0,O754*O$6)","v":0},{"$f":"IF(COUNT($H948:O948)>=Input!$W$7,0,P754*P$6)","v":0},{"$f":"IF(COUNT($H948:P948)>=Input!$W$7,0,Q754*Q$6)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"G755*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H949:L949)>=Input!$W$7,0,M755*M$6)","v":0},{"$f":"IF(COUNT($H949:M949)>=Input!$W$7,0,N755*N$6)","v":0},{"$f":"IF(COUNT($H949:N949)>=Input!$W$7,0,O755*O$6)","v":0},{"$f":"IF(COUNT($H949:O949)>=Input!$W$7,0,P755*P$6)","v":0},{"$f":"IF(COUNT($H949:P949)>=Input!$W$7,0,Q755*Q$6)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"G756*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H950:L950)>=Input!$W$7,0,M756*M$6)","v":0},{"$f":"IF(COUNT($H950:M950)>=Input!$W$7,0,N756*N$6)","v":0},{"$f":"IF(COUNT($H950:N950)>=Input!$W$7,0,O756*O$6)","v":0},{"$f":"IF(COUNT($H950:O950)>=Input!$W$7,0,P756*P$6)","v":0},{"$f":"IF(COUNT($H950:P950)>=Input!$W$7,0,Q756*Q$6)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"G757*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H951:L951)>=Input!$W$7,0,M757*M$6)","v":0},{"$f":"IF(COUNT($H951:M951)>=Input!$W$7,0,N757*N$6)","v":0},{"$f":"IF(COUNT($H951:N951)>=Input!$W$7,0,O757*O$6)","v":0},{"$f":"IF(COUNT($H951:O951)>=Input!$W$7,0,P757*P$6)","v":0},{"$f":"IF(COUNT($H951:P951)>=Input!$W$7,0,Q757*Q$6)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"G758*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H952:L952)>=Input!$W$7,0,M758*M$6)","v":0},{"$f":"IF(COUNT($H952:M952)>=Input!$W$7,0,N758*N$6)","v":0},{"$f":"IF(COUNT($H952:N952)>=Input!$W$7,0,O758*O$6)","v":0},{"$f":"IF(COUNT($H952:O952)>=Input!$W$7,0,P758*P$6)","v":0},{"$f":"IF(COUNT($H952:P952)>=Input!$W$7,0,Q758*Q$6)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G759*G$6","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H953:L953)>=Input!$W$7,0,M759*M$6)","v":0},{"$f":"IF(COUNT($H953:M953)>=Input!$W$7,0,N759*N$6)","v":0},{"$f":"IF(COUNT($H953:N953)>=Input!$W$7,0,O759*O$6)","v":0},{"$f":"IF(COUNT($H953:O953)>=Input!$W$7,0,P759*P$6)","v":0},{"$f":"IF(COUNT($H953:P953)>=Input!$W$7,0,Q759*Q$6)","v":0}]

{"sheet":"Total actual RAB roll forward","index":5,"n_rows":683,"n_cols":17,"rows_kept":683,"cut":false,"hidden":false,"merged":[]}
[null,null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,null,{"$f":"\"Total Asset Base Roll Forward - RFM \"&Intro!L4","v":"Total Asset Base Roll Forward - RFM Version: 2.0"}]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"Input!G40","v":"2006-07"},{"$f":"Input!H40","v":"2007-08"},{"$f":"Input!I40","v":"2008-09"},{"$f":"Input!J40","v":"2009-10"},{"$f":"Input!K40","v":"2010-11"},{"$f":"Input!L40","v":"2011-12"},{"$f":"Input!M40","v":"2012-13"},{"$f":"Input!N40","v":"2013-14"},{"$f":"Input!O40","v":"2014-15"},{"$f":"Input!P40","v":"2015-16"},{"$f":"Input!Q40","v":"2016-17"}]
[null,null,"Asset Values – Partially As Incurred ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G8:G37)","v":3007.5292054233037},{"$f":"SUM(H8:H37)","v":3752.8328772926616},{"$f":"SUM(I8:I37)","v":4448.0977240479087},5016.0329267148754,5429.6584594940505,5840.3242484889934,0,0,0,0,{"$f":"SUM(Q8:Q37)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G470","v":1567.1203368686852},{"$f":"G8+G40+G72+G104+G136+G168","v":1809.7026797212488},{"$f":"H8+H40+H72","v":2160.1294665790469},2466.5573135018017,2717.30325441579,2904.1471792134848,{"$f":"IF(COUNT($H8:L8)>=Input!$W$7,0,L8+L40+L72)","v":0},{"$f":"IF(COUNT($H8:M8)>=Input!$W$7,0,M8+M40+M72)","v":0},{"$f":"IF(COUNT($H8:N8)>=Input!$W$7,0,N8+N40+N72)","v":0},{"$f":"IF(COUNT($H8:O8)>=Input!$W$7,0,O8+O40+O72)","v":0},{"$f":"IF(COUNT($H8:P8)>=Input!$W$7,0,P8+P40+P72)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G471","v":29.990735563184863},27.573935018979302,27.4441868207747,26.766535554337221,26.015981032841761,24.984628734780003,{"$f":"IF(COUNT($H9:L9)>=Input!$W$7,0,L9+L41+L73)","v":0},{"$f":"IF(COUNT($H9:M9)>=Input!$W$7,0,M9+M41+M73)","v":0},{"$f":"IF(COUNT($H9:N9)>=Input!$W$7,0,N9+N41+N73)","v":0},{"$f":"IF(COUNT($H9:O9)>=Input!$W$7,0,O9+O41+O73)","v":0},{"$f":"IF(COUNT($H9:P9)>=Input!$W$7,0,P9+P41+P73)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G472","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H10:L10)>=Input!$W$7,0,L10+L42+L74)","v":0},{"$f":"IF(COUNT($H10:M10)>=Input!$W$7,0,M10+M42+M74)","v":0},{"$f":"IF(COUNT($H10:N10)>=Input!$W$7,0,N10+N42+N74)","v":0},{"$f":"IF(COUNT($H10:O10)>=Input!$W$7,0,O10+O42+O74)","v":0},{"$f":"IF(COUNT($H10:P10)>=Input!$W$7,0,P10+P42+P74)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G473","v":865.89566952155053},1040.2887131087143,1263.2957483703067,1437.5728064506222,1520.4467980418713,1653.2515614343092,{"$f":"IF(COUNT($H11:L11)>=Input!$W$7,0,L11+L43+L75)","v":0},{"$f":"IF(COUNT($H11:M11)>=Input!$W$7,0,M11+M43+M75)","v":0},{"$f":"IF(COUNT($H11:N11)>=Input!$W$7,0,N11+N43+N75)","v":0},{"$f":"IF(COUNT($H11:O11)>=Input!$W$7,0,O11+O43+O75)","v":0},{"$f":"IF(COUNT($H11:P11)>=Input!$W$7,0,P11+P43+P75)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G474","v":131.59550452474167},310.42966911791308,383.94175359377681,437.87093563489827,472.24170018024057,507.10578274702198,{"$f":"IF(COUNT($H12:L12)>=Input!$W$7,0,L12+L44+L76)","v":0},{"$f":"IF(COUNT($H12:M12)>=Input!$W$7,0,M12+M44+M76)","v":0},{"$f":"IF(COUNT($H12:N12)>=Input!$W$7,0,N12+N44+N76)","v":0},{"$f":"IF(COUNT($H12:O12)>=Input!$W$7,0,O12+O44+O76)","v":0},{"$f":"IF(COUNT($H12:P12)>=Input!$W$7,0,P12+P44+P76)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G475","v":55.591907112800889},59.959868990603042,71.050378907777201,83.957995346700827,93.99138696174029,100.44980591347638,{"$f":"IF(COUNT($H13:L13)>=Input!$W$7,0,L13+L45+L77)","v":0},{"$f":"IF(COUNT($H13:M13)>=Input!$W$7,0,M13+M45+M77)","v":0},{"$f":"IF(COUNT($H13:N13)>=Input!$W$7,0,N13+N45+N77)","v":0},{"$f":"IF(COUNT($H13:O13)>=Input!$W$7,0,O13+O45+O77)","v":0},{"$f":"IF(COUNT($H13:P13)>=Input!$W$7,0,P13+P45+P77)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G476","v":21.38263997621365},11.672783199990837,11.663807224172906,11.419796822137126,11.20269933854876,10.909873982912972,{"$f":"IF(COUNT($H14:L14)>=Input!$W$7,0,L14+L46+L78)","v":0},{"$f":"IF(COUNT($H14:M14)>=Input!$W$7,0,M14+M46+M78)","v":0},{"$f":"IF(COUNT($H14:N14)>=Input!$W$7,0,N14+N46+N78)","v":0},{"$f":"IF(COUNT($H14:O14)>=Input!$W$7,0,O14+O46+O78)","v":0},{"$f":"IF(COUNT($H14:P14)>=Input!$W$7,0,P14+P46+P78)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G477","v":21.925510841995546},25.896817745291063,23.180874703766218,23.704379094919922,22.706989053456351,23.816667318515499,{"$f":"IF(COUNT($H15:L15)>=Input!$W$7,0,L15+L47+L79)","v":0},{"$f":"IF(COUNT($H15:M15)>=Input!$W$7,0,M15+M47+M79)","v":0},{"$f":"IF(COUNT($H15:N15)>=Input!$W$7,0,N15+N47+N79)","v":0},{"$f":"IF(COUNT($H15:O15)>=Input!$W$7,0,O15+O47+O79)","v":0},{"$f":"IF(COUNT($H15:P15)>=Input!$W$7,0,P15+P47+P79)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G478","v":38.006862304671365},80.995763900881485,92.338257379000737,100.53741276721773,107.8625157374216,117.35285580667275,{"$f":"IF(COUNT($H16:L16)>=Input!$W$7,0,L16+L48+L80)","v":0},{"$f":"IF(COUNT($H16:M16)>=Input!$W$7,0,M16+M48+M80)","v":0},{"$f":"IF(COUNT($H16:N16)>=Input!$W$7,0,N16+N48+N80)","v":0},{"$f":"IF(COUNT($H16:O16)>=Input!$W$7,0,O16+O48+O80)","v":0},{"$f":"IF(COUNT($H16:P16)>=Input!$W$7,0,P16+P48+P80)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G479","v":193.93438747555939},251.29999288783694,278.20396567860342,301.70226058602748,323.1670923735316,345.36688630072803,{"$f":"IF(COUNT($H17:L17)>=Input!$W$7,0,L17+L49+L81)","v":0},{"$f":"IF(COUNT($H17:M17)>=Input!$W$7,0,M17+M49+M81)","v":0},{"$f":"IF(COUNT($H17:N17)>=Input!$W$7,0,N17+N49+N81)","v":0},{"$f":"IF(COUNT($H17:O17)>=Input!$W$7,0,O17+O49+O81)","v":0},{"$f":"IF(COUNT($H17:P17)>=Input!$W$7,0,P17+P49+P81)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G480","v":0},5.1482895849372487E-4,5.3666617652752035E-4,5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,{"$f":"IF(COUNT($H18:L18)>=Input!$W$7,0,L18+L50+L82)","v":0},{"$f":"IF(COUNT($H18:M18)>=Input!$W$7,0,M18+M50+M82)","v":0},{"$f":"IF(COUNT($H18:N18)>=Input!$W$7,0,N18+N50+N82)","v":0},{"$f":"IF(COUNT($H18:O18)>=Input!$W$7,0,O18+O50+O82)","v":0},{"$f":"IF(COUNT($H18:P18)>=Input!$W$7,0,P18+P50+P82)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G481","v":17.138879521824968},44.326047341019787,49.348934359197557,53.183250742264242,64.185995476298274,79.840647718097671,{"$f":"IF(COUNT($H19:L19)>=Input!$W$7,0,L19+L51+L83)","v":0},{"$f":"IF(COUNT($H19:M19)>=Input!$W$7,0,M19+M51+M83)","v":0},{"$f":"IF(COUNT($H19:N19)>=Input!$W$7,0,N19+N51+N83)","v":0},{"$f":"IF(COUNT($H19:O19)>=Input!$W$7,0,O19+O51+O83)","v":0},{"$f":"IF(COUNT($H19:P19)>=Input!$W$7,0,P19+P51+P83)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G482","v":31.289477999561342},49.007776663770663,41.143634973377111,33.279814757885717,36.066712958670038,42.487055352209715,{"$f":"IF(COUNT($H20:L20)>=Input!$W$7,0,L20+L52+L84)","v":0},{"$f":"IF(COUNT($H20:M20)>=Input!$W$7,0,M20+M52+M84)","v":0},{"$f":"IF(COUNT($H20:N20)>=Input!$W$7,0,N20+N52+N84)","v":0},{"$f":"IF(COUNT($H20:O20)>=Input!$W$7,0,O20+O52+O84)","v":0},{"$f":"IF(COUNT($H20:P20)>=Input!$W$7,0,P20+P52+P84)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G483","v":3.5240111344258807E-2},2.7156440411538116,2.3860837634260736,1.8223199578829039,1.2202876350460583,0.58730508969142259,{"$f":"IF(COUNT($H21:L21)>=Input!$W$7,0,L21+L53+L85)","v":0},{"$f":"IF(COUNT($H21:M21)>=Input!$W$7,0,M21+M53+M85)","v":0},{"$f":"IF(COUNT($H21:N21)>=Input!$W$7,0,N21+N53+N85)","v":0},{"$f":"IF(COUNT($H21:O21)>=Input!$W$7,0,O21+O53+O85)","v":0},{"$f":"IF(COUNT($H21:P21)>=Input!$W$7,0,P21+P53+P85)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G484","v":0.34299699237736608},0.46344007419775024,0.2733191188539813,7.7688803599054584E-2,-0.18670957921221795,-0.55147139811562407,{"$f":"IF(COUNT($H22:L22)>=Input!$W$7,0,L22+L54+L86)","v":0},{"$f":"IF(COUNT($H22:M22)>=Input!$W$7,0,M22+M54+M86)","v":0},{"$f":"IF(COUNT($H22:N22)>=Input!$W$7,0,N22+N54+N86)","v":0},{"$f":"IF(COUNT($H22:O22)>=Input!$W$7,0,O22+O54+O86)","v":0},{"$f":"IF(COUNT($H22:P22)>=Input!$W$7,0,P22+P54+P86)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G485","v":22.832034818735202},20.620153813001398,17.186524950922543,13.453833355412458,11.516805692077984,8.6031249781013344,{"$f":"IF(COUNT($H23:L23)>=Input!$W$7,0,L23+L55+L87)","v":0},{"$f":"IF(COUNT($H23:M23)>=Input!$W$7,0,M23+M55+M87)","v":0},{"$f":"IF(COUNT($H23:N23)>=Input!$W$7,0,N23+N55+N87)","v":0},{"$f":"IF(COUNT($H23:O23)>=Input!$W$7,0,O23+O55+O87)","v":0},{"$f":"IF(COUNT($H23:P23)>=Input!$W$7,0,P23+P55+P87)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G486","v":8.4291746410898956},11.433546321424622,10.629403168096394,8.8240356352879257,6.6184704225212432,4.8652584023271013,{"$f":"IF(COUNT($H24:L24)>=Input!$W$7,0,L24+L56+L88)","v":0},{"$f":"IF(COUNT($H24:M24)>=Input!$W$7,0,M24+M56+M88)","v":0},{"$f":"IF(COUNT($H24:N24)>=Input!$W$7,0,N24+N56+N88)","v":0},{"$f":"IF(COUNT($H24:O24)>=Input!$W$7,0,O24+O56+O88)","v":0},{"$f":"IF(COUNT($H24:P24)>=Input!$W$7,0,P24+P56+P88)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G487","v":2.0178471489672134},6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,{"$f":"IF(COUNT($H25:L25)>=Input!$W$7,0,L25+L57+L89)","v":0},{"$f":"IF(COUNT($H25:M25)>=Input!$W$7,0,M25+M57+M89)","v":0},{"$f":"IF(COUNT($H25:N25)>=Input!$W$7,0,N25+N57+N89)","v":0},{"$f":"IF(COUNT($H25:O25)>=Input!$W$7,0,O25+O57+O89)","v":0},{"$f":"IF(COUNT($H25:P25)>=Input!$W$7,0,P25+P57+P89)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G488","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H26:L26)>=Input!$W$7,0,L26+L58+L90)","v":0},{"$f":"IF(COUNT($H26:M26)>=Input!$W$7,0,M26+M58+M90)","v":0},{"$f":"IF(COUNT($H26:N26)>=Input!$W$7,0,N26+N58+N90)","v":0},{"$f":"IF(COUNT($H26:O26)>=Input!$W$7,0,O26+O58+O90)","v":0},{"$f":"IF(COUNT($H26:P26)>=Input!$W$7,0,P26+P58+P90)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G489","v":0},0,9.161920734289664,9.1657565499054758,9.203064080151151,9.2753661360696444,{"$f":"IF(COUNT($H27:L27)>=Input!$W$7,0,L27+L59+L91)","v":0},{"$f":"IF(COUNT($H27:M27)>=Input!$W$7,0,M27+M59+M91)","v":0},{"$f":"IF(COUNT($H27:N27)>=Input!$W$7,0,N27+N59+N91)","v":0},{"$f":"IF(COUNT($H27:O27)>=Input!$W$7,0,O27+O59+O91)","v":0},{"$f":"IF(COUNT($H27:P27)>=Input!$W$7,0,P27+P59+P91)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G490","v":0},{"$f":"G28+G60+G92+G124+G156+G188","v":0},{"$f":"H28+H60+H92","v":0},{"$f":"I28+I60+I92","v":0},0,0,{"$f":"IF(COUNT($H28:L28)>=Input!$W$7,0,L28+L60+L92)","v":0},{"$f":"IF(COUNT($H28:M28)>=Input!$W$7,0,M28+M60+M92)","v":0},{"$f":"IF(COUNT($H28:N28)>=Input!$W$7,0,N28+N60+N92)","v":0},{"$f":"IF(COUNT($H28:O28)>=Input!$W$7,0,O28+O60+O92)","v":0},{"$f":"IF(COUNT($H28:P28)>=Input!$W$7,0,P28+P60+P92)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G491","v":0},0,{"$f":"H29+H61+H93","v":0},0,0,0,{"$f":"IF(COUNT($H29:L29)>=Input!$W$7,0,L29+L61+L93)","v":0},{"$f":"IF(COUNT($H29:M29)>=Input!$W$7,0,M29+M61+M93)","v":0},{"$f":"IF(COUNT($H29:N29)>=Input!$W$7,0,N29+N61+N93)","v":0},{"$f":"IF(COUNT($H29:O29)>=Input!$W$7,0,O29+O61+O93)","v":0},{"$f":"IF(COUNT($H29:P29)>=Input!$W$7,0,P29+P61+P93)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G492","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H30:L30)>=Input!$W$7,0,L30+L62+L94)","v":0},{"$f":"IF(COUNT($H30:M30)>=Input!$W$7,0,M30+M62+M94)","v":0},{"$f":"IF(COUNT($H30:N30)>=Input!$W$7,0,N30+N62+N94)","v":0},{"$f":"IF(COUNT($H30:O30)>=Input!$W$7,0,O30+O62+O94)","v":0},{"$f":"IF(COUNT($H30:P30)>=Input!$W$7,0,P30+P62+P94)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G493","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H31:L31)>=Input!$W$7,0,L31+L63+L95)","v":0},{"$f":"IF(COUNT($H31:M31)>=Input!$W$7,0,M31+M63+M95)","v":0},{"$f":"IF(COUNT($H31:N31)>=Input!$W$7,0,N31+N63+N95)","v":0},{"$f":"IF(COUNT($H31:O31)>=Input!$W$7,0,O31+O63+O95)","v":0},{"$f":"IF(COUNT($H31:P31)>=Input!$W$7,0,P31+P63+P95)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G494","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H32:L32)>=Input!$W$7,0,L32+L64+L96)","v":0},{"$f":"IF(COUNT($H32:M32)>=Input!$W$7,0,M32+M64+M96)","v":0},{"$f":"IF(COUNT($H32:N32)>=Input!$W$7,0,N32+N64+N96)","v":0},{"$f":"IF(COUNT($H32:O32)>=Input!$W$7,0,O32+O64+O96)","v":0},{"$f":"IF(COUNT($H32:P32)>=Input!$W$7,0,P32+P64+P96)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G495","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H33:L33)>=Input!$W$7,0,L33+L65+L97)","v":0},{"$f":"IF(COUNT($H33:M33)>=Input!$W$7,0,M33+M65+M97)","v":0},{"$f":"IF(COUNT($H33:N33)>=Input!$W$7,0,N33+N65+N97)","v":0},{"$f":"IF(COUNT($H33:O33)>=Input!$W$7,0,O33+O65+O97)","v":0},{"$f":"IF(COUNT($H33:P33)>=Input!$W$7,0,P33+P65+P97)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G496","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H34:L34)>=Input!$W$7,0,L34+L66+L98)","v":0},{"$f":"IF(COUNT($H34:M34)>=Input!$W$7,0,M34+M66+M98)","v":0},{"$f":"IF(COUNT($H34:N34)>=Input!$W$7,0,N34+N66+N98)","v":0},{"$f":"IF(COUNT($H34:O34)>=Input!$W$7,0,O34+O66+O98)","v":0},{"$f":"IF(COUNT($H34:P34)>=Input!$W$7,0,P34+P66+P98)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G497","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H35:L35)>=Input!$W$7,0,L35+L67+L99)","v":0},{"$f":"IF(COUNT($H35:M35)>=Input!$W$7,0,M35+M67+M99)","v":0},{"$f":"IF(COUNT($H35:N35)>=Input!$W$7,0,N35+N67+N99)","v":0},{"$f":"IF(COUNT($H35:O35)>=Input!$W$7,0,O35+O67+O99)","v":0},{"$f":"IF(COUNT($H35:P35)>=Input!$W$7,0,P35+P67+P99)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G498","v":0},{"$f":"G36+G68+G100+G132+G164+G196","v":0},0,0,0,0,{"$f":"IF(COUNT($H36:L36)>=Input!$W$7,0,L36+L68+L100)","v":0},{"$f":"IF(COUNT($H36:M36)>=Input!$W$7,0,M36+M68+M100)","v":0},{"$f":"IF(COUNT($H36:N36)>=Input!$W$7,0,N36+N68+N100)","v":0},{"$f":"IF(COUNT($H36:O36)>=Input!$W$7,0,O36+O68+O100)","v":0},{"$f":"IF(COUNT($H36:P36)>=Input!$W$7,0,P36+P68+P100)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G499","v":0},{"$f":"G37+G69+G101+G133+G165+G197","v":0},0,{"$f":"I37+I69+I101","v":0},{"$f":"J37+J69+J101","v":0},{"$f":"K37+K69+K101","v":0},{"$f":"IF(COUNT($H37:L37)>=Input!$W$7,0,L37+L69+L101)","v":0},{"$f":"IF(COUNT($H37:M37)>=Input!$W$7,0,M37+M69+M101)","v":0},{"$f":"IF(COUNT($H37:N37)>=Input!$W$7,0,N37+N69+N101)","v":0},{"$f":"IF(COUNT($H37:O37)>=Input!$W$7,0,O37+O69+O101)","v":0},{"$f":"IF(COUNT($H37:P37)>=Input!$W$7,0,P37+P69+P101)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G40:G69)","v":290.03287303960428},{"$f":"SUM(H40:H69)","v":693.08270387313974},{"$f":"SUM(I40:I69)","v":640.84213097023746},460.63658753384112,439.75771379964607,711.02865090940463,0,0,0,0,{"$f":"SUM(Q40:Q69)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G502","v":51.040017220308386},{"$f":"'Actual RAB roll forward'!H502","v":325.32948291405012},{"$f":"'Actual RAB roll forward'!I502","v":316.4735036801942},{"$f":"'Actual RAB roll forward'!J502","v":250.86833047475488},{"$f":"'Actual RAB roll forward'!K502","v":171.75918915698597},{"$f":"'Actual RAB roll forward'!L502","v":270.83992727883816},{"$f":"'Actual RAB roll forward'!M502","v":0},{"$f":"'Actual RAB roll forward'!N502","v":0},{"$f":"'Actual RAB roll forward'!O502","v":0},{"$f":"'Actual RAB roll forward'!P502","v":0},{"$f":"'Actual RAB roll forward'!Q502","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G503","v":0},{"$f":"'Actual RAB roll forward'!H503","v":0},{"$f":"'Actual RAB roll forward'!I503","v":0},{"$f":"'Actual RAB roll forward'!J503","v":0},{"$f":"'Actual RAB roll forward'!K503","v":9.0497045187230935E-5},{"$f":"'Actual RAB roll forward'!L503","v":6.1484270142565731E-2},{"$f":"'Actual RAB roll forward'!M503","v":0},{"$f":"'Actual RAB roll forward'!N503","v":0},{"$f":"'Actual RAB roll forward'!O503","v":0},{"$f":"'Actual RAB roll forward'!P503","v":0},{"$f":"'Actual RAB roll forward'!Q503","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G504","v":0},{"$f":"'Actual RAB roll forward'!H504","v":0},{"$f":"'Actual RAB roll forward'!I504","v":0},{"$f":"'Actual RAB roll forward'!J504","v":0},{"$f":"'Actual RAB roll forward'!K504","v":0},{"$f":"'Actual RAB roll forward'!L504","v":0},{"$f":"'Actual RAB roll forward'!M504","v":0},{"$f":"'Actual RAB roll forward'!N504","v":0},{"$f":"'Actual RAB roll forward'!O504","v":0},{"$f":"'Actual RAB roll forward'!P504","v":0},{"$f":"'Actual RAB roll forward'!Q504","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G505","v":109.30477072424576},{"$f":"'Actual RAB roll forward'!H505","v":214.06754438305506},{"$f":"'Actual RAB roll forward'!I505","v":183.50181360509924},{"$f":"'Actual RAB roll forward'!J505","v":88.66013454735419},{"$f":"'Actual RAB roll forward'!K505","v":136.06241185048984},{"$f":"'Actual RAB roll forward'!L505","v":234.81343307742532},{"$f":"'Actual RAB roll forward'!M505","v":0},{"$f":"'Actual RAB roll forward'!N505","v":0},{"$f":"'Actual RAB roll forward'!O505","v":0},{"$f":"'Actual RAB roll forward'!P505","v":0},{"$f":"'Actual RAB roll forward'!Q505","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G506","v":64.766461689803393},{"$f":"'Actual RAB roll forward'!H506","v":87.662770871343653},{"$f":"'Actual RAB roll forward'!I506","v":76.256859812666036},{"$f":"'Actual RAB roll forward'!J506","v":58.302667834669059},{"$f":"'Actual RAB roll forward'!K506","v":61.578504930570936},{"$f":"'Actual RAB roll forward'!L506","v":102.35044425236775},{"$f":"'Actual RAB roll forward'!M506","v":0},{"$f":"'Actual RAB roll forward'!N506","v":0},{"$f":"'Actual RAB roll forward'!O506","v":0},{"$f":"'Actual RAB roll forward'!P506","v":0},{"$f":"'Actual RAB roll forward'!Q506","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G507","v":10.734444129125928},{"$f":"'Actual RAB roll forward'!H507","v":14.543190469967575},{"$f":"'Actual RAB roll forward'!I507","v":17.575644594099288},{"$f":"'Actual RAB roll forward'!J507","v":14.501715811456638},{"$f":"'Actual RAB roll forward'!K507","v":12.164503089820595},{"$f":"'Actual RAB roll forward'!L507","v":42.074737499159525},{"$f":"'Actual RAB roll forward'!M507","v":0},{"$f":"'Actual RAB roll forward'!N507","v":0},{"$f":"'Actual RAB roll forward'!O507","v":0},{"$f":"'Actual RAB roll forward'!P507","v":0},{"$f":"'Actual RAB roll forward'!Q507","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G508","v":0},{"$f":"'Actual RAB roll forward'!H508","v":0},{"$f":"'Actual RAB roll forward'!I508","v":0},{"$f":"'Actual RAB roll forward'!J508","v":9.3740890830359674E-3},{"$f":"'Actual RAB roll forward'!K508","v":0},{"$f":"'Actual RAB roll forward'!L508","v":0},{"$f":"'Actual RAB roll forward'!M508","v":0},{"$f":"'Actual RAB roll forward'!N508","v":0},{"$f":"'Actual RAB roll forward'!O508","v":0},{"$f":"'Actual RAB roll forward'!P508","v":0},{"$f":"'Actual RAB roll forward'!Q508","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G509","v":5.4140416067597865},{"$f":"'Actual RAB roll forward'!H509","v":0.91628809621912211},{"$f":"'Actual RAB roll forward'!I509","v":4.8831839053035333},{"$f":"'Actual RAB roll forward'!J509","v":3.3705058080782657},{"$f":"'Actual RAB roll forward'!K509","v":5.7862309046090639},{"$f":"'Actual RAB roll forward'!L509","v":12.523421409702017},{"$f":"'Actual RAB roll forward'!M509","v":0},{"$f":"'Actual RAB roll forward'!N509","v":0},{"$f":"'Actual RAB roll forward'!O509","v":0},{"$f":"'Actual RAB roll forward'!P509","v":0},{"$f":"'Actual RAB roll forward'!Q509","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G510","v":17.729713538397654},{"$f":"'Actual RAB roll forward'!H510","v":7.9069405106011486},{"$f":"'Actual RAB roll forward'!I510","v":5.9220097068606243},{"$f":"'Actual RAB roll forward'!J510","v":4.4195717412312847},{"$f":"'Actual RAB roll forward'!K510","v":5.8985182951950055},{"$f":"'Actual RAB roll forward'!L510","v":5.0153514183387795},{"$f":"'Actual RAB roll forward'!M510","v":0},{"$f":"'Actual RAB roll forward'!N510","v":0},{"$f":"'Actual RAB roll forward'!O510","v":0},{"$f":"'Actual RAB roll forward'!P510","v":0},{"$f":"'Actual RAB roll forward'!Q510","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G511","v":9.5302200493488503},{"$f":"'Actual RAB roll forward'!H511","v":16.244718593724595},{"$f":"'Actual RAB roll forward'!I511","v":16.637531265534921},{"$f":"'Actual RAB roll forward'!J511","v":12.745636456567905},{"$f":"'Actual RAB roll forward'!K511","v":11.438329751157847},{"$f":"'Actual RAB roll forward'!L511","v":17.376641494986981},{"$f":"'Actual RAB roll forward'!M511","v":0},{"$f":"'Actual RAB roll forward'!N511","v":0},{"$f":"'Actual RAB roll forward'!O511","v":0},{"$f":"'Actual RAB roll forward'!P511","v":0},{"$f":"'Actual RAB roll forward'!Q511","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G512","v":0},{"$f":"'Actual RAB roll forward'!H512","v":0},{"$f":"'Actual RAB roll forward'!I512","v":0},{"$f":"'Actual RAB roll forward'!J512","v":0},{"$f":"'Actual RAB roll forward'!K512","v":0},{"$f":"'Actual RAB roll forward'!L512","v":0},{"$f":"'Actual RAB roll forward'!M512","v":0},{"$f":"'Actual RAB roll forward'!N512","v":0},{"$f":"'Actual RAB roll forward'!O512","v":0},{"$f":"'Actual RAB roll forward'!P512","v":0},{"$f":"'Actual RAB roll forward'!Q512","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G513","v":3.8484244911781755},{"$f":"'Actual RAB roll forward'!H513","v":4.4724084879528316},{"$f":"'Actual RAB roll forward'!I513","v":4.0059154472200555},{"$f":"'Actual RAB roll forward'!J513","v":11.057258856167758},{"$f":"'Actual RAB roll forward'!K513","v":15.258661388113492},{"$f":"'Actual RAB roll forward'!L513","v":4.3344354912768139},{"$f":"'Actual RAB roll forward'!M513","v":0},{"$f":"'Actual RAB roll forward'!N513","v":0},{"$f":"'Actual RAB roll forward'!O513","v":0},{"$f":"'Actual RAB roll forward'!P513","v":0},{"$f":"'Actual RAB roll forward'!Q513","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G514","v":10.846318632360937},{"$f":"'Actual RAB roll forward'!H514","v":10.337071657574993},{"$f":"'Actual RAB roll forward'!I514","v":13.570712774898654},{"$f":"'Actual RAB roll forward'!J514","v":12.03112255534983},{"$f":"'Actual RAB roll forward'!K514","v":12.94299797303939},{"$f":"'Actual RAB roll forward'!L514","v":15.373094948429721},{"$f":"'Actual RAB roll forward'!M514","v":0},{"$f":"'Actual RAB roll forward'!N514","v":0},{"$f":"'Actual RAB roll forward'!O514","v":0},{"$f":"'Actual RAB roll forward'!P514","v":0},{"$f":"'Actual RAB roll forward'!Q514","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G515","v":0.2169889656180701},{"$f":"'Actual RAB roll forward'!H515","v":0.13733837597792334},{"$f":"'Actual RAB roll forward'!I515","v":7.275923230550178E-3},{"$f":"'Actual RAB roll forward'!J515","v":0},{"$f":"'Actual RAB roll forward'!K515","v":0},{"$f":"'Actual RAB roll forward'!L515","v":6.3934758899525631E-3},{"$f":"'Actual RAB roll forward'!M515","v":0},{"$f":"'Actual RAB roll forward'!N515","v":0},{"$f":"'Actual RAB roll forward'!O515","v":0},{"$f":"'Actual RAB roll forward'!P515","v":0},{"$f":"'Actual RAB roll forward'!Q515","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G516","v":0},{"$f":"'Actual RAB roll forward'!H516","v":0},{"$f":"'Actual RAB roll forward'!I516","v":2.5985440109107777E-2},{"$f":"'Actual RAB roll forward'!J516","v":0},{"$f":"'Actual RAB roll forward'!K516","v":0},{"$f":"'Actual RAB roll forward'!L516","v":0},{"$f":"'Actual RAB roll forward'!M516","v":0},{"$f":"'Actual RAB roll forward'!N516","v":0},{"$f":"'Actual RAB roll forward'!O516","v":0},{"$f":"'Actual RAB roll forward'!P516","v":0},{"$f":"'Actual RAB roll forward'!Q516","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G517","v":4.2709270444248997},{"$f":"'Actual RAB roll forward'!H517","v":0.80488725721917043},{"$f":"'Actual RAB roll forward'!I517","v":1.3133492954150408},{"$f":"'Actual RAB roll forward'!J517","v":3.4287233383527518},{"$f":"'Actual RAB roll forward'!K517","v":3.1012372783689148},{"$f":"'Actual RAB roll forward'!L517","v":4.4150550754966424},{"$f":"'Actual RAB roll forward'!M517","v":0},{"$f":"'Actual RAB roll forward'!N517","v":0},{"$f":"'Actual RAB roll forward'!O517","v":0},{"$f":"'Actual RAB roll forward'!P517","v":0},{"$f":"'Actual RAB roll forward'!Q517","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G518","v":2.3305449480325415},{"$f":"'Actual RAB roll forward'!H518","v":1.4981415211637592},{"$f":"'Actual RAB roll forward'!I518","v":1.4167261947485559},{"$f":"'Actual RAB roll forward'!J518","v":1.4602747660462698},{"$f":"'Actual RAB roll forward'!K518","v":2.233710940508411},{"$f":"'Actual RAB roll forward'!L518","v":1.844231217350341},{"$f":"'Actual RAB roll forward'!M518","v":0},{"$f":"'Actual RAB roll forward'!N518","v":0},{"$f":"'Actual RAB roll forward'!O518","v":0},{"$f":"'Actual RAB roll forward'!P518","v":0},{"$f":"'Actual RAB roll forward'!Q518","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G519","v":0},{"$f":"'Actual RAB roll forward'!H519","v":0},{"$f":"'Actual RAB roll forward'!I519","v":-0.74838067514230389},{"$f":"'Actual RAB roll forward'!J519","v":-0.21872874527083924},{"$f":"'Actual RAB roll forward'!K519","v":1.5333277437415214},{"$f":"'Actual RAB roll forward'!L519","v":0},{"$f":"'Actual RAB roll forward'!M519","v":0},{"$f":"'Actual RAB roll forward'!N519","v":0},{"$f":"'Actual RAB roll forward'!O519","v":0},{"$f":"'Actual RAB roll forward'!P519","v":0},{"$f":"'Actual RAB roll forward'!Q519","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G520","v":0},{"$f":"'Actual RAB roll forward'!H520","v":0},{"$f":"'Actual RAB roll forward'!I520","v":0},{"$f":"'Actual RAB roll forward'!J520","v":0},{"$f":"'Actual RAB roll forward'!K520","v":0},{"$f":"'Actual RAB roll forward'!L520","v":0},{"$f":"'Actual RAB roll forward'!M520","v":0},{"$f":"'Actual RAB roll forward'!N520","v":0},{"$f":"'Actual RAB roll forward'!O520","v":0},{"$f":"'Actual RAB roll forward'!P520","v":0},{"$f":"'Actual RAB roll forward'!Q520","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G521","v":0},{"$f":"'Actual RAB roll forward'!H521","v":9.161920734289664},{"$f":"'Actual RAB roll forward'!I521","v":0},{"$f":"'Actual RAB roll forward'!J521","v":0},{"$f":"'Actual RAB roll forward'!K521","v":0},{"$f":"'Actual RAB roll forward'!L521","v":0},{"$f":"'Actual RAB roll forward'!M521","v":0},{"$f":"'Actual RAB roll forward'!N521","v":0},{"$f":"'Actual RAB roll forward'!O521","v":0},{"$f":"'Actual RAB roll forward'!P521","v":0},{"$f":"'Actual RAB roll forward'!Q521","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G522","v":0},{"$f":"'Actual RAB roll forward'!H522","v":0},{"$f":"'Actual RAB roll forward'!I522","v":0},{"$f":"'Actual RAB roll forward'!J522","v":0},{"$f":"'Actual RAB roll forward'!K522","v":0},{"$f":"'Actual RAB roll forward'!L522","v":0},{"$f":"'Actual RAB roll forward'!M522","v":0},{"$f":"'Actual RAB roll forward'!N522","v":0},{"$f":"'Actual RAB roll forward'!O522","v":0},{"$f":"'Actual RAB roll forward'!P522","v":0},{"$f":"'Actual RAB roll forward'!Q522","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G523","v":0},{"$f":"'Actual RAB roll forward'!H523","v":0},{"$f":"'Actual RAB roll forward'!I523","v":0},{"$f":"'Actual RAB roll forward'!J523","v":0},{"$f":"'Actual RAB roll forward'!K523","v":0},{"$f":"'Actual RAB roll forward'!L523","v":0},{"$f":"'Actual RAB roll forward'!M523","v":0},{"$f":"'Actual RAB roll forward'!N523","v":0},{"$f":"'Actual RAB roll forward'!O523","v":0},{"$f":"'Actual RAB roll forward'!P523","v":0},{"$f":"'Actual RAB roll forward'!Q523","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G524","v":0},{"$f":"'Actual RAB roll forward'!H524","v":0},{"$f":"'Actual RAB roll forward'!I524","v":0},{"$f":"'Actual RAB roll forward'!J524","v":0},{"$f":"'Actual RAB roll forward'!K524","v":0},{"$f":"'Actual RAB roll forward'!L524","v":0},{"$f":"'Actual RAB roll forward'!M524","v":0},{"$f":"'Actual RAB roll forward'!N524","v":0},{"$f":"'Actual RAB roll forward'!O524","v":0},{"$f":"'Actual RAB roll forward'!P524","v":0},{"$f":"'Actual RAB roll forward'!Q524","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G525","v":0},{"$f":"'Actual RAB roll forward'!H525","v":0},{"$f":"'Actual RAB roll forward'!I525","v":0},{"$f":"'Actual RAB roll forward'!J525","v":0},{"$f":"'Actual RAB roll forward'!K525","v":0},{"$f":"'Actual RAB roll forward'!L525","v":0},{"$f":"'Actual RAB roll forward'!M525","v":0},{"$f":"'Actual RAB roll forward'!N525","v":0},{"$f":"'Actual RAB roll forward'!O525","v":0},{"$f":"'Actual RAB roll forward'!P525","v":0},{"$f":"'Actual RAB roll forward'!Q525","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G526","v":0},{"$f":"'Actual RAB roll forward'!H526","v":0},{"$f":"'Actual RAB roll forward'!I526","v":0},{"$f":"'Actual RAB roll forward'!J526","v":0},{"$f":"'Actual RAB roll forward'!K526","v":0},{"$f":"'Actual RAB roll forward'!L526","v":0},{"$f":"'Actual RAB roll forward'!M526","v":0},{"$f":"'Actual RAB roll forward'!N526","v":0},{"$f":"'Actual RAB roll forward'!O526","v":0},{"$f":"'Actual RAB roll forward'!P526","v":0},{"$f":"'Actual RAB roll forward'!Q526","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G527","v":0},{"$f":"'Actual RAB roll forward'!H527","v":0},{"$f":"'Actual RAB roll forward'!I527","v":0},{"$f":"'Actual RAB roll forward'!J527","v":0},{"$f":"'Actual RAB roll forward'!K527","v":0},{"$f":"'Actual RAB roll forward'!L527","v":0},{"$f":"'Actual RAB roll forward'!M527","v":0},{"$f":"'Actual RAB roll forward'!N527","v":0},{"$f":"'Actual RAB roll forward'!O527","v":0},{"$f":"'Actual RAB roll forward'!P527","v":0},{"$f":"'Actual RAB roll forward'!Q527","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G528","v":0},{"$f":"'Actual RAB roll forward'!H528","v":0},{"$f":"'Actual RAB roll forward'!I528","v":0},{"$f":"'Actual RAB roll forward'!J528","v":0},{"$f":"'Actual RAB roll forward'!K528","v":0},{"$f":"'Actual RAB roll forward'!L528","v":0},{"$f":"'Actual RAB roll forward'!M528","v":0},{"$f":"'Actual RAB roll forward'!N528","v":0},{"$f":"'Actual RAB roll forward'!O528","v":0},{"$f":"'Actual RAB roll forward'!P528","v":0},{"$f":"'Actual RAB roll forward'!Q528","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G529","v":0},{"$f":"'Actual RAB roll forward'!H529","v":0},{"$f":"'Actual RAB roll forward'!I529","v":0},{"$f":"'Actual RAB roll forward'!J529","v":0},{"$f":"'Actual RAB roll forward'!K529","v":0},{"$f":"'Actual RAB roll forward'!L529","v":0},{"$f":"'Actual RAB roll forward'!M529","v":0},{"$f":"'Actual RAB roll forward'!N529","v":0},{"$f":"'Actual RAB roll forward'!O529","v":0},{"$f":"'Actual RAB roll forward'!P529","v":0},{"$f":"'Actual RAB roll forward'!Q529","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G530","v":0},{"$f":"'Actual RAB roll forward'!H530","v":0},{"$f":"'Actual RAB roll forward'!I530","v":0},{"$f":"'Actual RAB roll forward'!J530","v":0},{"$f":"'Actual RAB roll forward'!K530","v":0},{"$f":"'Actual RAB roll forward'!L530","v":0},{"$f":"'Actual RAB roll forward'!M530","v":0},{"$f":"'Actual RAB roll forward'!N530","v":0},{"$f":"'Actual RAB roll forward'!O530","v":0},{"$f":"'Actual RAB roll forward'!P530","v":0},{"$f":"'Actual RAB roll forward'!Q530","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G531","v":0},{"$f":"'Actual RAB roll forward'!H531","v":0},{"$f":"'Actual RAB roll forward'!I531","v":0},{"$f":"'Actual RAB roll forward'!J531","v":0},{"$f":"'Actual RAB roll forward'!K531","v":0},{"$f":"'Actual RAB roll forward'!L531","v":0},{"$f":"'Actual RAB roll forward'!M531","v":0},{"$f":"'Actual RAB roll forward'!N531","v":0},{"$f":"'Actual RAB roll forward'!O531","v":0},{"$f":"'Actual RAB roll forward'!P531","v":0},{"$f":"'Actual RAB roll forward'!Q531","v":0}]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G72:G101)","v":-67.099477877893307},{"$f":"SUM(H72:H101)","v":2.1821428821081708},{"$f":"SUM(I72:I101)","v":-72.906928303271144},-47.011054754667668,-29.091924804703499,-78.981134013225017,0,0,0,0,{"$f":"SUM(Q72:Q101)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G534","v":-40.200199613515373},{"$f":"'Actual RAB roll forward'!H534","v":25.097303943748322},{"$f":"'Actual RAB roll forward'!I534","v":-10.045656757439509},{"$f":"'Actual RAB roll forward'!J534","v":-0.12238956076667762},{"$f":"'Actual RAB roll forward'!K534","v":15.084735640708871},{"$f":"'Actual RAB roll forward'!L534","v":-10.853231856754334},{"$f":"'Actual RAB roll forward'!M534","v":0},{"$f":"'Actual RAB roll forward'!N534","v":0},{"$f":"'Actual RAB roll forward'!O534","v":0},{"$f":"'Actual RAB roll forward'!P534","v":0},{"$f":"'Actual RAB roll forward'!Q534","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G535","v":-0.75821970322321119},{"$f":"'Actual RAB roll forward'!H535","v":-0.12974819820460093},{"$f":"'Actual RAB roll forward'!I535","v":-0.67765126643747797},{"$f":"'Actual RAB roll forward'!J535","v":-0.75055452149545909},{"$f":"'Actual RAB roll forward'!K535","v":-1.0314427951069445},{"$f":"'Actual RAB roll forward'!L535","v":-1.3373733250460016},{"$f":"'Actual RAB roll forward'!M535","v":0},{"$f":"'Actual RAB roll forward'!N535","v":0},{"$f":"'Actual RAB roll forward'!O535","v":0},{"$f":"'Actual RAB roll forward'!P535","v":0},{"$f":"'Actual RAB roll forward'!Q535","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G536","v":0},{"$f":"'Actual RAB roll forward'!H536","v":0},{"$f":"'Actual RAB roll forward'!I536","v":0},{"$f":"'Actual RAB roll forward'!J536","v":0},{"$f":"'Actual RAB roll forward'!K536","v":0},{"$f":"'Actual RAB roll forward'!L536","v":0},{"$f":"'Actual RAB roll forward'!M536","v":0},{"$f":"'Actual RAB roll forward'!N536","v":0},{"$f":"'Actual RAB roll forward'!O536","v":0},{"$f":"'Actual RAB roll forward'!P536","v":0},{"$f":"'Actual RAB roll forward'!Q536","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G537","v":-19.705703841041647},{"$f":"'Actual RAB roll forward'!H537","v":8.9394908785371854},{"$f":"'Actual RAB roll forward'!I537","v":-9.2247555247836175},{"$f":"'Actual RAB roll forward'!J537","v":-5.786142956105131},{"$f":"'Actual RAB roll forward'!K537","v":-3.2576484580517047},{"$f":"'Actual RAB roll forward'!L537","v":-16.657282062521539},{"$f":"'Actual RAB roll forward'!M537","v":0},{"$f":"'Actual RAB roll forward'!N537","v":0},{"$f":"'Actual RAB roll forward'!O537","v":0},{"$f":"'Actual RAB roll forward'!P537","v":0},{"$f":"'Actual RAB roll forward'!Q537","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G538","v":-3.6684438148776426},{"$f":"'Actual RAB roll forward'!H538","v":-14.15068639547991},{"$f":"'Actual RAB roll forward'!I538","v":-22.327677771544558},{"$f":"'Actual RAB roll forward'!J538","v":-23.931903289326797},{"$f":"'Actual RAB roll forward'!K538","v":-26.714422363789488},{"$f":"'Actual RAB roll forward'!L538","v":-33.633723934906214},{"$f":"'Actual RAB roll forward'!M538","v":0},{"$f":"'Actual RAB roll forward'!N538","v":0},{"$f":"'Actual RAB roll forward'!O538","v":0},{"$f":"'Actual RAB roll forward'!P538","v":0},{"$f":"'Actual RAB roll forward'!Q538","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G539","v":-0.91741277857691805},{"$f":"'Actual RAB roll forward'!H539","v":-3.4526805527934119},{"$f":"'Actual RAB roll forward'!I539","v":-4.6680281551756684},{"$f":"'Actual RAB roll forward'!J539","v":-4.4683241964171767},{"$f":"'Actual RAB roll forward'!K539","v":-5.7060841380845044},{"$f":"'Actual RAB roll forward'!L539","v":-7.1209275975325568},{"$f":"'Actual RAB roll forward'!M539","v":0},{"$f":"'Actual RAB roll forward'!N539","v":0},{"$f":"'Actual RAB roll forward'!O539","v":0},{"$f":"'Actual RAB roll forward'!P539","v":0},{"$f":"'Actual RAB roll forward'!Q539","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G540","v":-0.22143547499207192},{"$f":"'Actual RAB roll forward'!H540","v":-8.9759758179299709E-3},{"$f":"'Actual RAB roll forward'!I540","v":-0.24401040203577973},{"$f":"'Actual RAB roll forward'!J540","v":-0.22647157267140161},{"$f":"'Actual RAB roll forward'!K540","v":-0.29282535563578743},{"$f":"'Actual RAB roll forward'!L540","v":-0.423682764950363},{"$f":"'Actual RAB roll forward'!M540","v":0},{"$f":"'Actual RAB roll forward'!N540","v":0},{"$f":"'Actual RAB roll forward'!O540","v":0},{"$f":"'Actual RAB roll forward'!P540","v":0},{"$f":"'Actual RAB roll forward'!Q540","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G541","v":-0.32382844623013157},{"$f":"'Actual RAB roll forward'!H541","v":-3.6322311377439682},{"$f":"'Actual RAB roll forward'!I541","v":-4.3596795141498266},{"$f":"'Actual RAB roll forward'!J541","v":-4.3678958495418394},{"$f":"'Actual RAB roll forward'!K541","v":-4.6765526395499162},{"$f":"'Actual RAB roll forward'!L541","v":-5.9765255815810363},{"$f":"'Actual RAB roll forward'!M541","v":0},{"$f":"'Actual RAB roll forward'!N541","v":0},{"$f":"'Actual RAB roll forward'!O541","v":0},{"$f":"'Actual RAB roll forward'!P541","v":0},{"$f":"'Actual RAB roll forward'!Q541","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G542","v":4.4165350842494719E-2},{"$f":"'Actual RAB roll forward'!H542","v":3.4355529675181029},{"$f":"'Actual RAB roll forward'!I542","v":2.2771456813563784},{"$f":"'Actual RAB roll forward'!J542","v":2.9055312289725923},{"$f":"'Actual RAB roll forward'!K542","v":3.5918217740561396},{"$f":"'Actual RAB roll forward'!L542","v":2.9338213951668188},{"$f":"'Actual RAB roll forward'!M542","v":0},{"$f":"'Actual RAB roll forward'!N542","v":0},{"$f":"'Actual RAB roll forward'!O542","v":0},{"$f":"'Actual RAB roll forward'!P542","v":0},{"$f":"'Actual RAB roll forward'!Q542","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G543","v":0.22323854210414812},{"$f":"'Actual RAB roll forward'!H543","v":10.659254197041907},{"$f":"'Actual RAB roll forward'!I543","v":6.8607636418891405},{"$f":"'Actual RAB roll forward'!J543","v":8.7191953309361931},{"$f":"'Actual RAB roll forward'!K543","v":10.761464176038604},{"$f":"'Actual RAB roll forward'!L543","v":8.6341721575182007},{"$f":"'Actual RAB roll forward'!M543","v":0},{"$f":"'Actual RAB roll forward'!N543","v":0},{"$f":"'Actual RAB roll forward'!O543","v":0},{"$f":"'Actual RAB roll forward'!P543","v":0},{"$f":"'Actual RAB roll forward'!Q543","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G544","v":5.1482895849372487E-4},{"$f":"'Actual RAB roll forward'!H544","v":2.1837218033795487E-5},{"$f":"'Actual RAB roll forward'!I544","v":1.3234677596239771E-5},{"$f":"'Actual RAB roll forward'!J544","v":1.5892134684176666E-5},{"$f":"'Actual RAB roll forward'!K544","v":1.8840906527304296E-5},{"$f":"'Actual RAB roll forward'!L544","v":1.4615847383381027E-5},{"$f":"'Actual RAB roll forward'!M544","v":0},{"$f":"'Actual RAB roll forward'!N544","v":0},{"$f":"'Actual RAB roll forward'!O544","v":0},{"$f":"'Actual RAB roll forward'!P544","v":0},{"$f":"'Actual RAB roll forward'!Q544","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G545","v":-0.9535786471526615},{"$f":"'Actual RAB roll forward'!H545","v":0.55047853022493398},{"$f":"'Actual RAB roll forward'!I545","v":-0.17159906415336801},{"$f":"'Actual RAB roll forward'!J545","v":-5.4514122133718868E-2},{"$f":"'Actual RAB roll forward'!K545","v":0.39599085368590115},{"$f":"'Actual RAB roll forward'!L545","v":-0.12868018152325722},{"$f":"'Actual RAB roll forward'!M545","v":0},{"$f":"'Actual RAB roll forward'!N545","v":0},{"$f":"'Actual RAB roll forward'!O545","v":0},{"$f":"'Actual RAB roll forward'!P545","v":0},{"$f":"'Actual RAB roll forward'!Q545","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G546","v":-0.28370498381954656},{"$f":"'Actual RAB roll forward'!H546","v":-18.201213347968547},{"$f":"'Actual RAB roll forward'!I546","v":-21.43453299039005},{"$f":"'Actual RAB roll forward'!J546","v":-9.2442243545655121},{"$f":"'Actual RAB roll forward'!K546","v":-6.5226555794997108},{"$f":"'Actual RAB roll forward'!L546","v":-9.6590573157285267},{"$f":"'Actual RAB roll forward'!M546","v":0},{"$f":"'Actual RAB roll forward'!N546","v":0},{"$f":"'Actual RAB roll forward'!O546","v":0},{"$f":"'Actual RAB roll forward'!P546","v":0},{"$f":"'Actual RAB roll forward'!Q546","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G547","v":-1.9339397492687913E-2},{"$f":"'Actual RAB roll forward'!H547","v":-0.46689865370566114},{"$f":"'Actual RAB roll forward'!I547","v":-0.57103972877371978},{"$f":"'Actual RAB roll forward'!J547","v":-0.60203232283684549},{"$f":"'Actual RAB roll forward'!K547","v":-0.63298254535463572},{"$f":"'Actual RAB roll forward'!L547","v":-0.53528355956464979},{"$f":"'Actual RAB roll forward'!M547","v":0},{"$f":"'Actual RAB roll forward'!N547","v":0},{"$f":"'Actual RAB roll forward'!O547","v":0},{"$f":"'Actual RAB roll forward'!P547","v":0},{"$f":"'Actual RAB roll forward'!Q547","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G548","v":-3.7078887609205751E-3},{"$f":"'Actual RAB roll forward'!H548","v":-0.19012095534376897},{"$f":"'Actual RAB roll forward'!I548","v":-0.22161575536403447},{"$f":"'Actual RAB roll forward'!J548","v":-0.26439838281127254},{"$f":"'Actual RAB roll forward'!K548","v":-0.36476181890340609},{"$f":"'Actual RAB roll forward'!L548","v":-0.419025999851525},{"$f":"'Actual RAB roll forward'!M548","v":0},{"$f":"'Actual RAB roll forward'!N548","v":0},{"$f":"'Actual RAB roll forward'!O548","v":0},{"$f":"'Actual RAB roll forward'!P548","v":0},{"$f":"'Actual RAB roll forward'!Q548","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G549","v":-0.16402164008605372},{"$f":"'Actual RAB roll forward'!H549","v":-4.2385161192980263},{"$f":"'Actual RAB roll forward'!I549","v":-5.0460408909251253},{"$f":"'Actual RAB roll forward'!J549","v":-5.3657510016872259},{"$f":"'Actual RAB roll forward'!K549","v":-6.0149179923455653},{"$f":"'Actual RAB roll forward'!L549","v":-1.787205873445465},{"$f":"'Actual RAB roll forward'!M549","v":0},{"$f":"'Actual RAB roll forward'!N549","v":0},{"$f":"'Actual RAB roll forward'!O549","v":0},{"$f":"'Actual RAB roll forward'!P549","v":0},{"$f":"'Actual RAB roll forward'!Q549","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G550","v":-0.15016069954691269},{"$f":"'Actual RAB roll forward'!H550","v":-2.3022846744919874},{"$f":"'Actual RAB roll forward'!I550","v":-3.2220937275570241},{"$f":"'Actual RAB roll forward'!J550","v":-3.6658399788129525},{"$f":"'Actual RAB roll forward'!K550","v":-3.9869229607025529},{"$f":"'Actual RAB roll forward'!L550","v":-2.20284717965772},{"$f":"'Actual RAB roll forward'!M550","v":0},{"$f":"'Actual RAB roll forward'!N550","v":0},{"$f":"'Actual RAB roll forward'!O550","v":0},{"$f":"'Actual RAB roll forward'!P550","v":0},{"$f":"'Actual RAB roll forward'!Q550","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G551","v":2.360329517363347E-3},{"$f":"'Actual RAB roll forward'!H551","v":0.27339653866749808},{"$f":"'Actual RAB roll forward'!I551","v":0.16569487191969684},{"$f":"'Actual RAB roll forward'!J551","v":0.17733737221519891},{"$f":"'Actual RAB roll forward'!K551","v":0.20295850100617882},{"$f":"'Actual RAB roll forward'!L551","v":0.19577840312032824},{"$f":"'Actual RAB roll forward'!M551","v":0},{"$f":"'Actual RAB roll forward'!N551","v":0},{"$f":"'Actual RAB roll forward'!O551","v":0},{"$f":"'Actual RAB roll forward'!P551","v":0},{"$f":"'Actual RAB roll forward'!Q551","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G552","v":0},{"$f":"'Actual RAB roll forward'!H552","v":0},{"$f":"'Actual RAB roll forward'!I552","v":0},{"$f":"'Actual RAB roll forward'!J552","v":0},{"$f":"'Actual RAB roll forward'!K552","v":0},{"$f":"'Actual RAB roll forward'!L552","v":0},{"$f":"'Actual RAB roll forward'!M552","v":0},{"$f":"'Actual RAB roll forward'!N552","v":0},{"$f":"'Actual RAB roll forward'!O552","v":0},{"$f":"'Actual RAB roll forward'!P552","v":0},{"$f":"'Actual RAB roll forward'!Q552","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G553","v":0},{"$f":"'Actual RAB roll forward'!H553","v":0},{"$f":"'Actual RAB roll forward'!I553","v":3.8358156158119494E-3},{"$f":"'Actual RAB roll forward'!J553","v":3.7307530245675596E-2},{"$f":"'Actual RAB roll forward'!K553","v":7.2302055918494201E-2},{"$f":"'Actual RAB roll forward'!L553","v":-1.0073351814551018E-2},{"$f":"'Actual RAB roll forward'!M553","v":0},{"$f":"'Actual RAB roll forward'!N553","v":0},{"$f":"'Actual RAB roll forward'!O553","v":0},{"$f":"'Actual RAB roll forward'!P553","v":0},{"$f":"'Actual RAB roll forward'!Q553","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G554","v":0},{"$f":"'Actual RAB roll forward'!H554","v":0},{"$f":"'Actual RAB roll forward'!I554","v":0},{"$f":"'Actual RAB roll forward'!J554","v":0},{"$f":"'Actual RAB roll forward'!K554","v":0},{"$f":"'Actual RAB roll forward'!L554","v":0},{"$f":"'Actual RAB roll forward'!M554","v":0},{"$f":"'Actual RAB roll forward'!N554","v":0},{"$f":"'Actual RAB roll forward'!O554","v":0},{"$f":"'Actual RAB roll forward'!P554","v":0},{"$f":"'Actual RAB roll forward'!Q554","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G555","v":0},{"$f":"'Actual RAB roll forward'!H555","v":0},{"$f":"'Actual RAB roll forward'!I555","v":0},{"$f":"'Actual RAB roll forward'!J555","v":0},{"$f":"'Actual RAB roll forward'!K555","v":0},{"$f":"'Actual RAB roll forward'!L555","v":0},{"$f":"'Actual RAB roll forward'!M555","v":0},{"$f":"'Actual RAB roll forward'!N555","v":0},{"$f":"'Actual RAB roll forward'!O555","v":0},{"$f":"'Actual RAB roll forward'!P555","v":0},{"$f":"'Actual RAB roll forward'!Q555","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G556","v":0},{"$f":"'Actual RAB roll forward'!H556","v":0},{"$f":"'Actual RAB roll forward'!I556","v":0},{"$f":"'Actual RAB roll forward'!J556","v":0},{"$f":"'Actual RAB roll forward'!K556","v":0},{"$f":"'Actual RAB roll forward'!L556","v":0},{"$f":"'Actual RAB roll forward'!M556","v":0},{"$f":"'Actual RAB roll forward'!N556","v":0},{"$f":"'Actual RAB roll forward'!O556","v":0},{"$f":"'Actual RAB roll forward'!P556","v":0},{"$f":"'Actual RAB roll forward'!Q556","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G557","v":0},{"$f":"'Actual RAB roll forward'!H557","v":0},{"$f":"'Actual RAB roll forward'!I557","v":0},{"$f":"'Actual RAB roll forward'!J557","v":0},{"$f":"'Actual RAB roll forward'!K557","v":0},{"$f":"'Actual RAB roll forward'!L557","v":0},{"$f":"'Actual RAB roll forward'!M557","v":0},{"$f":"'Actual RAB roll forward'!N557","v":0},{"$f":"'Actual RAB roll forward'!O557","v":0},{"$f":"'Actual RAB roll forward'!P557","v":0},{"$f":"'Actual RAB roll forward'!Q557","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G558","v":0},{"$f":"'Actual RAB roll forward'!H558","v":0},{"$f":"'Actual RAB roll forward'!I558","v":0},{"$f":"'Actual RAB roll forward'!J558","v":0},{"$f":"'Actual RAB roll forward'!K558","v":0},{"$f":"'Actual RAB roll forward'!L558","v":0},{"$f":"'Actual RAB roll forward'!M558","v":0},{"$f":"'Actual RAB roll forward'!N558","v":0},{"$f":"'Actual RAB roll forward'!O558","v":0},{"$f":"'Actual RAB roll forward'!P558","v":0},{"$f":"'Actual RAB roll forward'!Q558","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G559","v":0},{"$f":"'Actual RAB roll forward'!H559","v":0},{"$f":"'Actual RAB roll forward'!I559","v":0},{"$f":"'Actual RAB roll forward'!J559","v":0},{"$f":"'Actual RAB roll forward'!K559","v":0},{"$f":"'Actual RAB roll forward'!L559","v":0},{"$f":"'Actual RAB roll forward'!M559","v":0},{"$f":"'Actual RAB roll forward'!N559","v":0},{"$f":"'Actual RAB roll forward'!O559","v":0},{"$f":"'Actual RAB roll forward'!P559","v":0},{"$f":"'Actual RAB roll forward'!Q559","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G560","v":0},{"$f":"'Actual RAB roll forward'!H560","v":0},{"$f":"'Actual RAB roll forward'!I560","v":0},{"$f":"'Actual RAB roll forward'!J560","v":0},{"$f":"'Actual RAB roll forward'!K560","v":0},{"$f":"'Actual RAB roll forward'!L560","v":0},{"$f":"'Actual RAB roll forward'!M560","v":0},{"$f":"'Actual RAB roll forward'!N560","v":0},{"$f":"'Actual RAB roll forward'!O560","v":0},{"$f":"'Actual RAB roll forward'!P560","v":0},{"$f":"'Actual RAB roll forward'!Q560","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G561","v":0},{"$f":"'Actual RAB roll forward'!H561","v":0},{"$f":"'Actual RAB roll forward'!I561","v":0},{"$f":"'Actual RAB roll forward'!J561","v":0},{"$f":"'Actual RAB roll forward'!K561","v":0},{"$f":"'Actual RAB roll forward'!L561","v":0},{"$f":"'Actual RAB roll forward'!M561","v":0},{"$f":"'Actual RAB roll forward'!N561","v":0},{"$f":"'Actual RAB roll forward'!O561","v":0},{"$f":"'Actual RAB roll forward'!P561","v":0},{"$f":"'Actual RAB roll forward'!Q561","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G562","v":0},{"$f":"'Actual RAB roll forward'!H562","v":0},{"$f":"'Actual RAB roll forward'!I562","v":0},{"$f":"'Actual RAB roll forward'!J562","v":0},{"$f":"'Actual RAB roll forward'!K562","v":0},{"$f":"'Actual RAB roll forward'!L562","v":0},{"$f":"'Actual RAB roll forward'!M562","v":0},{"$f":"'Actual RAB roll forward'!N562","v":0},{"$f":"'Actual RAB roll forward'!O562","v":0},{"$f":"'Actual RAB roll forward'!P562","v":0},{"$f":"'Actual RAB roll forward'!Q562","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G563","v":0},{"$f":"'Actual RAB roll forward'!H563","v":0},{"$f":"'Actual RAB roll forward'!I563","v":0},{"$f":"'Actual RAB roll forward'!J563","v":0},{"$f":"'Actual RAB roll forward'!K563","v":0},{"$f":"'Actual RAB roll forward'!L563","v":0},{"$f":"'Actual RAB roll forward'!M563","v":0},{"$f":"'Actual RAB roll forward'!N563","v":0},{"$f":"'Actual RAB roll forward'!O563","v":0},{"$f":"'Actual RAB roll forward'!P563","v":0},{"$f":"'Actual RAB roll forward'!Q563","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G104:G133)","v":9.48027670764729}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G566","v":-33.377474754229162}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G567","v":-2.0485808409823489}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G568","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G569","v":-53.176023296040327}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G570","v":55.936146718245624}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G571","v":-15.099069472746853}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G572","v":-9.4884213012307423}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G573","v":-1.8789062572341408}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G574","v":23.675022706969962}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G575","v":15.722146820824525}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G576","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G577","v":24.292321975169301}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G578","v":3.3856850156679283}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G579","v":2.4827543616841705}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G580","v":0.12415097058130477}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G581","v":-6.3187864100726507}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G582","v":0.8239874318490984}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G583","v":4.4253230391916025}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G584","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G585","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G586","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G587","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G588","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G589","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G590","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G591","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G592","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G593","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G594","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G595","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G136:G165)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G598","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G599","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G600","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G601","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G602","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G603","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G604","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G605","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G606","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G607","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G608","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G609","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G610","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G611","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G612","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G613","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G614","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G615","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G616","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G617","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G618","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G619","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G620","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G621","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G622","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G623","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G624","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G625","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G626","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G627","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G168:G197)","v":512.89}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G630","v":265.12}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G631","v":0.39}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G632","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G633","v":137.97}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G634","v":61.800000000000004}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G635","v":9.65}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G636","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G637","v":0.76}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G638","v":1.54}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G639","v":31.89}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G640","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G641","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G642","v":3.77}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G643","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G644","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G645","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G646","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G647","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G648","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G649","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G650","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G651","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G652","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G653","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G654","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G655","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G656","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G657","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G658","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G659","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – Partially As Incurred"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G202:G231)","v":3752.8328772926616},{"$f":"SUM(H202:H231)","v":4448.0977240479087},{"$f":"SUM(I202:I231)","v":5016.0329267148754},5429.6584594940505,5840.3242484889934,6472.37176538517,0,0,0,0,{"$f":"SUM(Q202:Q231)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"G8+G40+G72+G104+G136+G168","v":1809.7026797212488},{"$f":"H8+H40+H72","v":2160.1294665790469},2466.5573135018017,2717.30325441579,2904.1471792134848,3164.1338746355686,{"$f":"IF(COUNT($H202:L202)>=Input!$W$7,0, M8+M40+M72)","v":0},{"$f":"IF(COUNT($H202:M202)>=Input!$W$7,0, N8+N40+N72)","v":0},{"$f":"IF(COUNT($H202:N202)>=Input!$W$7,0, O8+O40+O72)","v":0},{"$f":"IF(COUNT($H202:O202)>=Input!$W$7,0, P8+P40+P72)","v":0},{"$f":"IF(COUNT($H202:P202)>=Input!$W$7,0, Q8+Q40+Q72)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,27.573935018979302,27.4441868207747,26.766535554337221,26.015981032841761,24.984628734780003,23.708739679876565,{"$f":"IF(COUNT($H203:L203)>=Input!$W$7,0, M9+M41+M73)","v":0},{"$f":"IF(COUNT($H203:M203)>=Input!$W$7,0, N9+N41+N73)","v":0},{"$f":"IF(COUNT($H203:N203)>=Input!$W$7,0, O9+O41+O73)","v":0},{"$f":"IF(COUNT($H203:O203)>=Input!$W$7,0, P9+P41+P73)","v":0},{"$f":"IF(COUNT($H203:P203)>=Input!$W$7,0, Q9+Q41+Q73)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H204:L204)>=Input!$W$7,0, M10+M42+M74)","v":0},{"$f":"IF(COUNT($H204:M204)>=Input!$W$7,0, N10+N42+N74)","v":0},{"$f":"IF(COUNT($H204:N204)>=Input!$W$7,0, O10+O42+O74)","v":0},{"$f":"IF(COUNT($H204:O204)>=Input!$W$7,0, P10+P42+P74)","v":0},{"$f":"IF(COUNT($H204:P204)>=Input!$W$7,0, Q10+Q42+Q74)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,1040.2887131087143,1263.2957483703067,1437.5728064506222,1520.4467980418713,1653.2515614343092,1871.407712449213,{"$f":"IF(COUNT($H205:L205)>=Input!$W$7,0, M11+M43+M75)","v":0},{"$f":"IF(COUNT($H205:M205)>=Input!$W$7,0, N11+N43+N75)","v":0},{"$f":"IF(COUNT($H205:N205)>=Input!$W$7,0, O11+O43+O75)","v":0},{"$f":"IF(COUNT($H205:O205)>=Input!$W$7,0, P11+P43+P75)","v":0},{"$f":"IF(COUNT($H205:P205)>=Input!$W$7,0, Q11+Q43+Q75)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,310.42966911791308,383.94175359377681,437.87093563489827,472.24170018024057,507.10578274702198,575.8225030644835,{"$f":"IF(COUNT($H206:L206)>=Input!$W$7,0, M12+M44+M76)","v":0},{"$f":"IF(COUNT($H206:M206)>=Input!$W$7,0, N12+N44+N76)","v":0},{"$f":"IF(COUNT($H206:N206)>=Input!$W$7,0, O12+O44+O76)","v":0},{"$f":"IF(COUNT($H206:O206)>=Input!$W$7,0, P12+P44+P76)","v":0},{"$f":"IF(COUNT($H206:P206)>=Input!$W$7,0, Q12+Q44+Q76)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,59.959868990603042,71.050378907777201,83.957995346700827,93.99138696174029,100.44980591347638,135.40361581510336,{"$f":"IF(COUNT($H207:L207)>=Input!$W$7,0, M13+M45+M77)","v":0},{"$f":"IF(COUNT($H207:M207)>=Input!$W$7,0, N13+N45+N77)","v":0},{"$f":"IF(COUNT($H207:N207)>=Input!$W$7,0, O13+O45+O77)","v":0},{"$f":"IF(COUNT($H207:O207)>=Input!$W$7,0, P13+P45+P77)","v":0},{"$f":"IF(COUNT($H207:P207)>=Input!$W$7,0, Q13+Q45+Q77)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,11.672783199990837,11.663807224172906,11.419796822137126,11.20269933854876,10.909873982912972,10.486191217962608,{"$f":"IF(COUNT($H208:L208)>=Input!$W$7,0, M14+M46+M78)","v":0},{"$f":"IF(COUNT($H208:M208)>=Input!$W$7,0, N14+N46+N78)","v":0},{"$f":"IF(COUNT($H208:N208)>=Input!$W$7,0, O14+O46+O78)","v":0},{"$f":"IF(COUNT($H208:O208)>=Input!$W$7,0, P14+P46+P78)","v":0},{"$f":"IF(COUNT($H208:P208)>=Input!$W$7,0, Q14+Q46+Q78)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,25.896817745291063,23.180874703766218,23.704379094919922,22.706989053456351,23.816667318515499,30.36356314663648,{"$f":"IF(COUNT($H209:L209)>=Input!$W$7,0, M15+M47+M79)","v":0},{"$f":"IF(COUNT($H209:M209)>=Input!$W$7,0, N15+N47+N79)","v":0},{"$f":"IF(COUNT($H209:N209)>=Input!$W$7,0, O15+O47+O79)","v":0},{"$f":"IF(COUNT($H209:O209)>=Input!$W$7,0, P15+P47+P79)","v":0},{"$f":"IF(COUNT($H209:P209)>=Input!$W$7,0, Q15+Q47+Q79)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,80.995763900881485,92.338257379000737,100.53741276721773,107.8625157374216,117.35285580667275,125.30202862017835,{"$f":"IF(COUNT($H210:L210)>=Input!$W$7,0, M16+M48+M80)","v":0},{"$f":"IF(COUNT($H210:M210)>=Input!$W$7,0, N16+N48+N80)","v":0},{"$f":"IF(COUNT($H210:N210)>=Input!$W$7,0, O16+O48+O80)","v":0},{"$f":"IF(COUNT($H210:O210)>=Input!$W$7,0, P16+P48+P80)","v":0},{"$f":"IF(COUNT($H210:P210)>=Input!$W$7,0, Q16+Q48+Q80)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,251.29999288783694,278.20396567860342,301.70226058602748,323.1670923735316,345.36688630072803,371.37769995323322,{"$f":"IF(COUNT($H211:L211)>=Input!$W$7,0, M17+M49+M81)","v":0},{"$f":"IF(COUNT($H211:M211)>=Input!$W$7,0, N17+N49+N81)","v":0},{"$f":"IF(COUNT($H211:N211)>=Input!$W$7,0, O17+O49+O81)","v":0},{"$f":"IF(COUNT($H211:O211)>=Input!$W$7,0, P17+P49+P81)","v":0},{"$f":"IF(COUNT($H211:P211)>=Input!$W$7,0, Q17+Q49+Q81)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,5.1482895849372487E-4,{"$f":"H18+H50+H82","v":5.3666617652752035E-4},5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,5.9924974271862211E-4,{"$f":"IF(COUNT($H212:L212)>=Input!$W$7,0, M18+M50+M82)","v":0},{"$f":"IF(COUNT($H212:M212)>=Input!$W$7,0, N18+N50+N82)","v":0},{"$f":"IF(COUNT($H212:N212)>=Input!$W$7,0, O18+O50+O82)","v":0},{"$f":"IF(COUNT($H212:O212)>=Input!$W$7,0, P18+P50+P82)","v":0},{"$f":"IF(COUNT($H212:P212)>=Input!$W$7,0, Q18+Q50+Q82)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,44.326047341019787,49.348934359197557,53.183250742264242,64.185995476298274,79.840647718097671,84.046403027851241,{"$f":"IF(COUNT($H213:L213)>=Input!$W$7,0, M19+M51+M83)","v":0},{"$f":"IF(COUNT($H213:M213)>=Input!$W$7,0, N19+N51+N83)","v":0},{"$f":"IF(COUNT($H213:N213)>=Input!$W$7,0, O19+O51+O83)","v":0},{"$f":"IF(COUNT($H213:O213)>=Input!$W$7,0, P19+P51+P83)","v":0},{"$f":"IF(COUNT($H213:P213)>=Input!$W$7,0, Q19+Q51+Q83)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,49.007776663770663,41.143634973377111,33.279814757885717,36.066712958670038,42.487055352209715,48.201092984910908,{"$f":"IF(COUNT($H214:L214)>=Input!$W$7,0, M20+M52+M84)","v":0},{"$f":"IF(COUNT($H214:M214)>=Input!$W$7,0, N20+N52+N84)","v":0},{"$f":"IF(COUNT($H214:N214)>=Input!$W$7,0, O20+O52+O84)","v":0},{"$f":"IF(COUNT($H214:O214)>=Input!$W$7,0, P20+P52+P84)","v":0},{"$f":"IF(COUNT($H214:P214)>=Input!$W$7,0, Q20+Q52+Q84)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,2.7156440411538116,2.3860837634260736,1.8223199578829039,1.2202876350460583,0.58730508969142259,5.8415006016725335E-2,{"$f":"IF(COUNT($H215:L215)>=Input!$W$7,0, M21+M53+M85)","v":0},{"$f":"IF(COUNT($H215:M215)>=Input!$W$7,0, N21+N53+N85)","v":0},{"$f":"IF(COUNT($H215:N215)>=Input!$W$7,0, O21+O53+O85)","v":0},{"$f":"IF(COUNT($H215:O215)>=Input!$W$7,0, P21+P53+P85)","v":0},{"$f":"IF(COUNT($H215:P215)>=Input!$W$7,0, Q21+Q53+Q85)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,0.46344007419775024,0.2733191188539813,7.7688803599054584E-2,-0.18670957921221795,-0.55147139811562407,-0.97049739796714907,{"$f":"IF(COUNT($H216:L216)>=Input!$W$7,0, M22+M54+M86)","v":0},{"$f":"IF(COUNT($H216:M216)>=Input!$W$7,0, N22+N54+N86)","v":0},{"$f":"IF(COUNT($H216:N216)>=Input!$W$7,0, O22+O54+O86)","v":0},{"$f":"IF(COUNT($H216:O216)>=Input!$W$7,0, P22+P54+P86)","v":0},{"$f":"IF(COUNT($H216:P216)>=Input!$W$7,0, Q22+Q54+Q86)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,20.620153813001398,17.186524950922543,13.453833355412458,11.516805692077984,8.6031249781013344,11.230974180152511,{"$f":"IF(COUNT($H217:L217)>=Input!$W$7,0, M23+M55+M87)","v":0},{"$f":"IF(COUNT($H217:M217)>=Input!$W$7,0, N23+N55+N87)","v":0},{"$f":"IF(COUNT($H217:N217)>=Input!$W$7,0, O23+O55+O87)","v":0},{"$f":"IF(COUNT($H217:O217)>=Input!$W$7,0, P23+P55+P87)","v":0},{"$f":"IF(COUNT($H217:P217)>=Input!$W$7,0, Q23+Q55+Q87)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,11.433546321424622,10.629403168096394,8.8240356352879257,6.6184704225212432,4.8652584023271013,4.5066424400197223,{"$f":"IF(COUNT($H218:L218)>=Input!$W$7,0, M24+M56+M88)","v":0},{"$f":"IF(COUNT($H218:M218)>=Input!$W$7,0, N24+N56+N88)","v":0},{"$f":"IF(COUNT($H218:N218)>=Input!$W$7,0, O24+O56+O88)","v":0},{"$f":"IF(COUNT($H218:O218)>=Input!$W$7,0, P24+P56+P88)","v":0},{"$f":"IF(COUNT($H218:P218)>=Input!$W$7,0, Q24+Q56+Q88)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,8.0269145279334584,{"$f":"IF(COUNT($H219:L219)>=Input!$W$7,0, M25+M57+M89)","v":0},{"$f":"IF(COUNT($H219:M219)>=Input!$W$7,0, N25+N57+N89)","v":0},{"$f":"IF(COUNT($H219:N219)>=Input!$W$7,0, O25+O57+O89)","v":0},{"$f":"IF(COUNT($H219:O219)>=Input!$W$7,0, P25+P57+P89)","v":0},{"$f":"IF(COUNT($H219:P219)>=Input!$W$7,0, Q25+Q57+Q89)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H220:L220)>=Input!$W$7,0, M26+M58+M90)","v":0},{"$f":"IF(COUNT($H220:M220)>=Input!$W$7,0, N26+N58+N90)","v":0},{"$f":"IF(COUNT($H220:N220)>=Input!$W$7,0, O26+O58+O90)","v":0},{"$f":"IF(COUNT($H220:O220)>=Input!$W$7,0, P26+P58+P90)","v":0},{"$f":"IF(COUNT($H220:P220)>=Input!$W$7,0, Q26+Q58+Q90)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"G27+G59+G91+G123+G155+G187","v":0},{"$f":"H27+H59+H91","v":9.161920734289664},9.1657565499054758,9.203064080151151,9.2753661360696444,9.2652927842550934,{"$f":"IF(COUNT($H221:L221)>=Input!$W$7,0, M27+M59+M91)","v":0},{"$f":"IF(COUNT($H221:M221)>=Input!$W$7,0, N27+N59+N91)","v":0},{"$f":"IF(COUNT($H221:N221)>=Input!$W$7,0, O27+O59+O91)","v":0},{"$f":"IF(COUNT($H221:O221)>=Input!$W$7,0, P27+P59+P91)","v":0},{"$f":"IF(COUNT($H221:P221)>=Input!$W$7,0, Q27+Q59+Q91)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G28+G60+G92+G124+G156+G188","v":0},{"$f":"H28+H60+H92","v":0},{"$f":"I28+I60+I92","v":0},{"$f":"J28+J60+J92","v":0},{"$f":"K28+K60+K92","v":0},{"$f":"L28+L60+L92","v":0},{"$f":"IF(COUNT($H222:L222)>=Input!$W$7,0, M28+M60+M92)","v":0},{"$f":"IF(COUNT($H222:M222)>=Input!$W$7,0, N28+N60+N92)","v":0},{"$f":"IF(COUNT($H222:N222)>=Input!$W$7,0, O28+O60+O92)","v":0},{"$f":"IF(COUNT($H222:O222)>=Input!$W$7,0, P28+P60+P92)","v":0},{"$f":"IF(COUNT($H222:P222)>=Input!$W$7,0, Q28+Q60+Q92)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"G29+G61+G93+G125+G157+G189","v":0},{"$f":"H29+H61+H93","v":0},0,0,0,0,{"$f":"IF(COUNT($H223:L223)>=Input!$W$7,0, M29+M61+M93)","v":0},{"$f":"IF(COUNT($H223:M223)>=Input!$W$7,0, N29+N61+N93)","v":0},{"$f":"IF(COUNT($H223:N223)>=Input!$W$7,0, O29+O61+O93)","v":0},{"$f":"IF(COUNT($H223:O223)>=Input!$W$7,0, P29+P61+P93)","v":0},{"$f":"IF(COUNT($H223:P223)>=Input!$W$7,0, Q29+Q61+Q93)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"G30+G62+G94+G126+G158+G190","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H224:L224)>=Input!$W$7,0, M30+M62+M94)","v":0},{"$f":"IF(COUNT($H224:M224)>=Input!$W$7,0, N30+N62+N94)","v":0},{"$f":"IF(COUNT($H224:N224)>=Input!$W$7,0, O30+O62+O94)","v":0},{"$f":"IF(COUNT($H224:O224)>=Input!$W$7,0, P30+P62+P94)","v":0},{"$f":"IF(COUNT($H224:P224)>=Input!$W$7,0, Q30+Q62+Q94)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H225:L225)>=Input!$W$7,0, M31+M63+M95)","v":0},{"$f":"IF(COUNT($H225:M225)>=Input!$W$7,0, N31+N63+N95)","v":0},{"$f":"IF(COUNT($H225:N225)>=Input!$W$7,0, O31+O63+O95)","v":0},{"$f":"IF(COUNT($H225:O225)>=Input!$W$7,0, P31+P63+P95)","v":0},{"$f":"IF(COUNT($H225:P225)>=Input!$W$7,0, Q31+Q63+Q95)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H226:L226)>=Input!$W$7,0, M32+M64+M96)","v":0},{"$f":"IF(COUNT($H226:M226)>=Input!$W$7,0, N32+N64+N96)","v":0},{"$f":"IF(COUNT($H226:N226)>=Input!$W$7,0, O32+O64+O96)","v":0},{"$f":"IF(COUNT($H226:O226)>=Input!$W$7,0, P32+P64+P96)","v":0},{"$f":"IF(COUNT($H226:P226)>=Input!$W$7,0, Q32+Q64+Q96)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H227:L227)>=Input!$W$7,0, M33+M65+M97)","v":0},{"$f":"IF(COUNT($H227:M227)>=Input!$W$7,0, N33+N65+N97)","v":0},{"$f":"IF(COUNT($H227:N227)>=Input!$W$7,0, O33+O65+O97)","v":0},{"$f":"IF(COUNT($H227:O227)>=Input!$W$7,0, P33+P65+P97)","v":0},{"$f":"IF(COUNT($H227:P227)>=Input!$W$7,0, Q33+Q65+Q97)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H228:L228)>=Input!$W$7,0, M34+M66+M98)","v":0},{"$f":"IF(COUNT($H228:M228)>=Input!$W$7,0, N34+N66+N98)","v":0},{"$f":"IF(COUNT($H228:N228)>=Input!$W$7,0, O34+O66+O98)","v":0},{"$f":"IF(COUNT($H228:O228)>=Input!$W$7,0, P34+P66+P98)","v":0},{"$f":"IF(COUNT($H228:P228)>=Input!$W$7,0, Q34+Q66+Q98)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H229:L229)>=Input!$W$7,0, M35+M67+M99)","v":0},{"$f":"IF(COUNT($H229:M229)>=Input!$W$7,0, N35+N67+N99)","v":0},{"$f":"IF(COUNT($H229:N229)>=Input!$W$7,0, O35+O67+O99)","v":0},{"$f":"IF(COUNT($H229:O229)>=Input!$W$7,0, P35+P67+P99)","v":0},{"$f":"IF(COUNT($H229:P229)>=Input!$W$7,0, Q35+Q67+Q99)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H230:L230)>=Input!$W$7,0, M36+M68+M100)","v":0},{"$f":"IF(COUNT($H230:M230)>=Input!$W$7,0, N36+N68+N100)","v":0},{"$f":"IF(COUNT($H230:N230)>=Input!$W$7,0, O36+O68+O100)","v":0},{"$f":"IF(COUNT($H230:O230)>=Input!$W$7,0, P36+P68+P100)","v":0},{"$f":"IF(COUNT($H230:P230)>=Input!$W$7,0, Q36+Q68+Q100)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G37+G69+G101+G133+G165+G197","v":0},{"$f":"H37+H69+H101","v":0},{"$f":"I37+I69+I101","v":0},{"$f":"J37+J69+J101","v":0},{"$f":"K37+K69+K101","v":0},{"$f":"L37+L69+L101","v":0},{"$f":"IF(COUNT($H231:L231)>=Input!$W$7,0, M37+M69+M101)","v":0},{"$f":"IF(COUNT($H231:M231)>=Input!$W$7,0, N37+N69+N101)","v":0},{"$f":"IF(COUNT($H231:N231)>=Input!$W$7,0, O37+O69+O101)","v":0},{"$f":"IF(COUNT($H231:O231)>=Input!$W$7,0, P37+P69+P101)","v":0},{"$f":"IF(COUNT($H231:P231)>=Input!$W$7,0, Q37+Q69+Q101)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L234:L263)","v":-33.708306026707156},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":22.6584742286243},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":-35.862835246756276},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":2.1834922494268199},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":-8.3475889913093226},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":9.6330476414123067E-2},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":-5.4140416067597865},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":-8.2992597496732561},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":5.7962105925209126},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":-0.37549737833463093},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":-5.4661754778013787},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":-0.18277170881075283},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":6.032092708267376E-2},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":1.0380753187567118},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":-0.72102848470454339},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":-0.87201117538274808},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L266:L295)","v":-17.422383551546552},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L109, 0)","v":11.711197483230173},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M109, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N109, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O109, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P109, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q109, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L111, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M111, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N111, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O111, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P111, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q111, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L113, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M113, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N113, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O113, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P113, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q113, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L115, 0)","v":-18.535967675737471},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M115, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N115, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O115, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P115, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q115, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L117, 0)","v":1.1285538769347452},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M117, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N117, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O117, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P117, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q117, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L119, 0)","v":-4.3145121864631886},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M119, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N119, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O119, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P119, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q119, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L121, 0)","v":4.978910854969499E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M121, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N121, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O121, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P121, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q121, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L123, 0)","v":-2.7982868484184897},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M123, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N123, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O123, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P123, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q123, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L125, 0)","v":-4.2895328658212142},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M125, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N125, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O125, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P125, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q125, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L127, 0)","v":2.9958136729987728},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M127, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N127, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O127, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P127, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q127, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L129, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M129, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N129, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O129, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P129, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q129, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L131, 0)","v":-0.19407855567594642},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M131, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N131, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O131, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P131, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q131, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L133, 0)","v":-2.8252326194873127},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M133, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N133, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O133, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P133, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q133, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L135, 0)","v":-9.4466889280926003E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M135, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N135, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O135, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P135, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q135, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L137, 0)","v":3.117731063039943E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M137, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N137, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O137, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P137, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q137, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L139, 0)","v":0.5365367913903476},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M139, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N139, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O139, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P139, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q139, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L141, 0)","v":-0.37266882536784979},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M141, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N141, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O141, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P141, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q141, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L143, 0)","v":-0.4507053290282847},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M143, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N143, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O143, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P143, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q143, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L145, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M145, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N145, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O145, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P145, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q145, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L147, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M147, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N147, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O147, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P147, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q147, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L149, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M149, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N149, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O149, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P149, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q149, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L151, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M151, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N151, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O151, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P151, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q151, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L153, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M153, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N153, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O153, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P153, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q153, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L155, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M155, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N155, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O155, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P155, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q155, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L157, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M157, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N157, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O157, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P157, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q157, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L159, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M159, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N159, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O159, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P159, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q159, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L161, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M161, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N161, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O161, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P161, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q161, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L163, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M163, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N163, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O163, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P163, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q163, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L165, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M165, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N165, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O165, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P165, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q165, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L167, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M167, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N167, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O167, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P167, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q167, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L298:L327)","v":42.3358460020563},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":34.927739294303535},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":-0.39},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":-0.21332054260858513},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":4.2084996794443441E-2},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":2.9826063673877119},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":4.6534326096402649},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0.40232611889803849},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":-5.6363726021620373},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0.34007373290917536},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":4.3436161803781204},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0.12433977053221952},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0.13642747143604894},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0.62289260454737494},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$201>0, IF(M$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(M$201>0, IF(N$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(N$201>0, IF(O$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(O$201>0, IF(P$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(P$201>0, IF(Q$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(Q$201>0, IF(R$201=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L330:L359)","v":21.881590443691788},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L270, 0)","v":18.052656520076827},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M270, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N270, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O270, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P270, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q270, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L272, 0)","v":-0.20157434134244764},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M272, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N272, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O272, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P272, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q272, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L274, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M274, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N274, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O274, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P274, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q274, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L276, 0)","v":-0.11025627659266432},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M276, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N276, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O276, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P276, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q276, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L278, 0)","v":2.1751937203176815E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M278, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N278, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O278, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P278, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q278, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L280, 0)","v":1.541581830743509},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M280, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N280, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O280, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P280, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q280, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L282, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M282, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N282, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O282, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P282, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q282, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L284, 0)","v":2.4051605468453947},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M284, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N284, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O284, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P284, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q284, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L286, 0)","v":0.20794518569675741},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M286, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N286, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O286, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P286, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q286, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L288, 0)","v":-2.9132002431831552},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M288, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N288, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O288, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P288, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q288, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L290, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M290, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N290, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O290, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P290, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q290, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L292, 0)","v":0.17576958645906279},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M292, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N292, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O292, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P292, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q292, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L294, 0)","v":2.2450296682156869},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M294, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N294, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O294, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P294, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q294, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L296, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M296, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N296, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O296, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P296, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q296, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L298, 0)","v":6.4265916276162141E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M298, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N298, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O298, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P298, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q298, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L300, 0)","v":7.0513532553172192E-2},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M300, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N300, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O300, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P300, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q300, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L302, 0)","v":0.32194658074030469},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M302, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N302, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O302, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P302, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q302, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L304, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M304, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N304, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O304, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P304, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q304, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L306, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M306, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N306, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O306, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P306, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q306, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L308, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M308, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N308, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O308, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P308, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q308, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L310, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M310, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N310, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O310, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P310, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q310, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L312, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M312, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N312, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O312, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P312, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q312, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L314, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M314, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N314, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O314, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P314, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q314, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L316, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M316, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N316, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O316, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P316, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q316, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L318, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M318, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N318, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O318, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P318, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q318, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L320, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M320, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N320, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O320, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P320, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q320, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L322, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M322, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N322, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O322, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P322, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q322, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L324, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M324, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N324, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O324, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P324, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q324, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L326, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M326, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N326, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O326, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P326, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q326, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, 'Adjustment for previous period'!L328, 0)","v":0},{"$f":"IF(N$201=0, 'Adjustment for previous period'!M328, 0)","v":0},{"$f":"IF(O$201=0, 'Adjustment for previous period'!N328, 0)","v":0},{"$f":"IF(P$201=0, 'Adjustment for previous period'!O328, 0)","v":0},{"$f":"IF(Q$201=0, 'Adjustment for previous period'!P328, 0)","v":0},{"$f":"IF(R$201=0, 'Adjustment for previous period'!Q328, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – Partially As Incurred",null,null,null,null,null,null,null,null,{"$f":"SUM(L362:L391)","v":6485.4585122526651},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, L202+L234+L266+L298+L330, 0)","v":3251.483942161803},0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,23.117165338534118,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,1816.6853327075178,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,579.1983861248425,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,127.26570283546208,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,10.632310802926424,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,29.209827847943863,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,113.32350730927868,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,371.62015137340774,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, L212+L244+L276+L308+L340, 0)","v":5.9924974271862211E-4},0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,83.992670413208913,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,46.498330736216026,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,-0.2188235920749535,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,-0.69039347344569413,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,13.012527294288789,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,4.3577843152350084,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,6.7041980235224257,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,9.2652927842550934,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, L222+L254+L286+L318+L350, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$201=0, L231+L263+L295+L327+L359, 0)","v":0},0,0,0,0,0]
[]
[null,null,"Asset Values – As Commissioned ($m Nominal)"]
[]
[null,null,"Nominal Opening Regulatory Asset Base",null,null,null,{"$f":"SUM(G396:G425)","v":3007.5292054233037},{"$f":"SUM(H396:H425)","v":3239.9428772926613},{"$f":"SUM(I396:I425)","v":3896.6712268202714},4477.1459834113712,4886.0585354292089,5300.1283988183577,0,0,0,0,{"$f":"SUM(Q396:Q425)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G730","v":1567.1203368686852},{"$f":"G396+G428+G460+G492+G524","v":1544.582679721249},{"$f":"H396+H428+H460","v":2012.2435117911182},2317.0969548328094,2406.5387462040212,2679.569802430316,{"$f":"IF(COUNT($H396:L396)>=Input!$W$7,0, L396+L428+L460)","v":0},{"$f":"IF(COUNT($H396:M396)>=Input!$W$7,0, M396+M428+M460)","v":0},{"$f":"IF(COUNT($H396:N396)>=Input!$W$7,0, N396+N428+N460)","v":0},{"$f":"IF(COUNT($H396:O396)>=Input!$W$7,0, O396+O428+O460)","v":0},{"$f":"IF(COUNT($H396:P396)>=Input!$W$7,0, P396+P428+P460)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G731","v":29.990735563184863},27.183935018979302,27.037644404322258,32.333894579269241,46.160544177849971,45.84425658522121,{"$f":"IF(COUNT($H397:L397)>=Input!$W$7,0, L397+L429+L461)","v":0},{"$f":"IF(COUNT($H397:M397)>=Input!$W$7,0, M397+M429+M461)","v":0},{"$f":"IF(COUNT($H397:N397)>=Input!$W$7,0, N397+N429+N461)","v":0},{"$f":"IF(COUNT($H397:O397)>=Input!$W$7,0, O397+O429+O461)","v":0},{"$f":"IF(COUNT($H397:P397)>=Input!$W$7,0, P397+P429+P461)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G732","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H398:L398)>=Input!$W$7,0, L398+L430+L462)","v":0},{"$f":"IF(COUNT($H398:M398)>=Input!$W$7,0, M398+M430+M462)","v":0},{"$f":"IF(COUNT($H398:N398)>=Input!$W$7,0, N398+N430+N462)","v":0},{"$f":"IF(COUNT($H398:O398)>=Input!$W$7,0, O398+O430+O462)","v":0},{"$f":"IF(COUNT($H398:P398)>=Input!$W$7,0, P398+P430+P462)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G733","v":865.89566952155053},902.31871310871429,1047.4013061903859,1265.4147212588443,1456.3690247912793,1540.2278070201089,{"$f":"IF(COUNT($H399:L399)>=Input!$W$7,0, L399+L431+L463)","v":0},{"$f":"IF(COUNT($H399:M399)>=Input!$W$7,0, M399+M431+M463)","v":0},{"$f":"IF(COUNT($H399:N399)>=Input!$W$7,0, N399+N431+N463)","v":0},{"$f":"IF(COUNT($H399:O399)>=Input!$W$7,0, O399+O431+O463)","v":0},{"$f":"IF(COUNT($H399:P399)>=Input!$W$7,0, P399+P431+P463)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G734","v":131.59550452474167},248.62966911791307,279.62099764989102,313.36772160843003,355.76213060046462,360.8513612953513,{"$f":"IF(COUNT($H400:L400)>=Input!$W$7,0, L400+L432+L464)","v":0},{"$f":"IF(COUNT($H400:M400)>=Input!$W$7,0, M400+M432+M464)","v":0},{"$f":"IF(COUNT($H400:N400)>=Input!$W$7,0, N400+N432+N464)","v":0},{"$f":"IF(COUNT($H400:O400)>=Input!$W$7,0, O400+O432+O464)","v":0},{"$f":"IF(COUNT($H400:P400)>=Input!$W$7,0, P400+P432+P464)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G735","v":55.591907112800889},50.309868990603043,48.892702441059718,48.306904680496999,68.204754420678313,68.926388521262197,{"$f":"IF(COUNT($H401:L401)>=Input!$W$7,0, L401+L433+L465)","v":0},{"$f":"IF(COUNT($H401:M401)>=Input!$W$7,0, M401+M433+M465)","v":0},{"$f":"IF(COUNT($H401:N401)>=Input!$W$7,0, N401+N433+N465)","v":0},{"$f":"IF(COUNT($H401:O401)>=Input!$W$7,0, O401+O433+O465)","v":0},{"$f":"IF(COUNT($H401:P401)>=Input!$W$7,0, P401+P433+P465)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G736","v":21.38263997621365},11.672783199990837,11.900742132348562,12.120957924865204,15.541480817743892,15.717562523670967,{"$f":"IF(COUNT($H402:L402)>=Input!$W$7,0, L402+L434+L466)","v":0},{"$f":"IF(COUNT($H402:M402)>=Input!$W$7,0, M402+M434+M466)","v":0},{"$f":"IF(COUNT($H402:N402)>=Input!$W$7,0, N402+N434+N466)","v":0},{"$f":"IF(COUNT($H402:O402)>=Input!$W$7,0, O402+O434+O466)","v":0},{"$f":"IF(COUNT($H402:P402)>=Input!$W$7,0, P402+P434+P466)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G737","v":21.925510841995546},25.136817745291061,21.472350103691053,17.070536813953677,15.236699714748038,21.440833456869587,{"$f":"IF(COUNT($H403:L403)>=Input!$W$7,0, L403+L435+L467)","v":0},{"$f":"IF(COUNT($H403:M403)>=Input!$W$7,0, M403+M435+M467)","v":0},{"$f":"IF(COUNT($H403:N403)>=Input!$W$7,0, N403+N435+N467)","v":0},{"$f":"IF(COUNT($H403:O403)>=Input!$W$7,0, O403+O435+O467)","v":0},{"$f":"IF(COUNT($H403:P403)>=Input!$W$7,0, P403+P435+P467)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G738","v":38.006862304671365},79.455763900881479,89.464390737405552,94.02851098660517,115.21934936172759,125.9400221608154,{"$f":"IF(COUNT($H404:L404)>=Input!$W$7,0, L404+L436+L468)","v":0},{"$f":"IF(COUNT($H404:M404)>=Input!$W$7,0, M404+M436+M468)","v":0},{"$f":"IF(COUNT($H404:N404)>=Input!$W$7,0, N404+N436+N468)","v":0},{"$f":"IF(COUNT($H404:O404)>=Input!$W$7,0, O404+O436+O468)","v":0},{"$f":"IF(COUNT($H404:P404)>=Input!$W$7,0, P404+P436+P468)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G739","v":193.93438747555939},219.40999288783692,231.5472247000128,257.2512012472784,279.41662117458895,297.10288808965379,{"$f":"IF(COUNT($H405:L405)>=Input!$W$7,0, L405+L437+L469)","v":0},{"$f":"IF(COUNT($H405:M405)>=Input!$W$7,0, M405+M437+M469)","v":0},{"$f":"IF(COUNT($H405:N405)>=Input!$W$7,0, N405+N437+N469)","v":0},{"$f":"IF(COUNT($H405:O405)>=Input!$W$7,0, O405+O437+O469)","v":0},{"$f":"IF(COUNT($H405:P405)>=Input!$W$7,0, P405+P437+P469)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G740","v":0},5.1482895849372487E-4,5.3666617652752035E-4,5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,{"$f":"IF(COUNT($H406:L406)>=Input!$W$7,0, L406+L438+L470)","v":0},{"$f":"IF(COUNT($H406:M406)>=Input!$W$7,0, M406+M438+M470)","v":0},{"$f":"IF(COUNT($H406:N406)>=Input!$W$7,0, N406+N438+N470)","v":0},{"$f":"IF(COUNT($H406:O406)>=Input!$W$7,0, O406+O438+O470)","v":0},{"$f":"IF(COUNT($H406:P406)>=Input!$W$7,0, P406+P438+P470)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G741","v":17.138879521824968},44.326047341019787,44.972977249794106,51.278173614112234,55.207793592309748,67.897662958694625,{"$f":"IF(COUNT($H407:L407)>=Input!$W$7,0, L407+L439+L471)","v":0},{"$f":"IF(COUNT($H407:M407)>=Input!$W$7,0, M407+M439+M471)","v":0},{"$f":"IF(COUNT($H407:N407)>=Input!$W$7,0, N407+N439+N471)","v":0},{"$f":"IF(COUNT($H407:O407)>=Input!$W$7,0, O407+O439+O471)","v":0},{"$f":"IF(COUNT($H407:P407)>=Input!$W$7,0, P407+P439+P471)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G742","v":31.289477999561342},45.23777666377066,33.155428356750001,24.65597744818167,32.533752831685028,39.153674834221036,{"$f":"IF(COUNT($H408:L408)>=Input!$W$7,0, L408+L440+L472)","v":0},{"$f":"IF(COUNT($H408:M408)>=Input!$W$7,0, M408+M440+M472)","v":0},{"$f":"IF(COUNT($H408:N408)>=Input!$W$7,0, N408+N440+N472)","v":0},{"$f":"IF(COUNT($H408:O408)>=Input!$W$7,0, O408+O440+O472)","v":0},{"$f":"IF(COUNT($H408:P408)>=Input!$W$7,0, P408+P440+P472)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G743","v":3.5240111344258807E-2},2.7156440411538116,2.4039063007667205,1.8967105658922851,1.2968281316269108,0.66639438480841739,{"$f":"IF(COUNT($H409:L409)>=Input!$W$7,0, L409+L441+L473)","v":0},{"$f":"IF(COUNT($H409:M409)>=Input!$W$7,0, M409+M441+M473)","v":0},{"$f":"IF(COUNT($H409:N409)>=Input!$W$7,0, N409+N441+N473)","v":0},{"$f":"IF(COUNT($H409:O409)>=Input!$W$7,0, O409+O441+O473)","v":0},{"$f":"IF(COUNT($H409:P409)>=Input!$W$7,0, P409+P441+P473)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G744","v":0.34299699237736608},0.46344007419775024,0.33831896091986868,1.4695490466441337,2.2306963440293113,2.181880844771503,{"$f":"IF(COUNT($H410:L410)>=Input!$W$7,0, L410+L442+L474)","v":0},{"$f":"IF(COUNT($H410:M410)>=Input!$W$7,0, M410+M442+M474)","v":0},{"$f":"IF(COUNT($H410:N410)>=Input!$W$7,0, N410+N442+N474)","v":0},{"$f":"IF(COUNT($H410:O410)>=Input!$W$7,0, O410+O442+O474)","v":0},{"$f":"IF(COUNT($H410:P410)>=Input!$W$7,0, P410+P442+P474)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G745","v":22.832034818735202},20.620153813001398,17.320718173252114,13.301338393432145,11.180161716921948,8.1116097438128172,{"$f":"IF(COUNT($H411:L411)>=Input!$W$7,0, L411+L443+L475)","v":0},{"$f":"IF(COUNT($H411:M411)>=Input!$W$7,0, M411+M443+M475)","v":0},{"$f":"IF(COUNT($H411:N411)>=Input!$W$7,0, N411+N443+N475)","v":0},{"$f":"IF(COUNT($H411:O411)>=Input!$W$7,0, O411+O443+O475)","v":0},{"$f":"IF(COUNT($H411:P411)>=Input!$W$7,0, P411+P443+P475)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G746","v":8.4291746410898956},11.433546321424622,13.017623171743031,12.250282706675996,9.8614717963276792,9.3891670740013033,{"$f":"IF(COUNT($H412:L412)>=Input!$W$7,0, L412+L444+L476)","v":0},{"$f":"IF(COUNT($H412:M412)>=Input!$W$7,0, M412+M444+M476)","v":0},{"$f":"IF(COUNT($H412:N412)>=Input!$W$7,0, N412+N444+N476)","v":0},{"$f":"IF(COUNT($H412:O412)>=Input!$W$7,0, O412+O444+O476)","v":0},{"$f":"IF(COUNT($H412:P412)>=Input!$W$7,0, P412+P444+P476)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G747","v":2.0178471489672134},6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,{"$f":"IF(COUNT($H413:L413)>=Input!$W$7,0, L413+L445+L477)","v":0},{"$f":"IF(COUNT($H413:M413)>=Input!$W$7,0, M413+M445+M477)","v":0},{"$f":"IF(COUNT($H413:N413)>=Input!$W$7,0, N413+N445+N477)","v":0},{"$f":"IF(COUNT($H413:O413)>=Input!$W$7,0, O413+O445+O477)","v":0},{"$f":"IF(COUNT($H413:P413)>=Input!$W$7,0, P413+P445+P477)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G748","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H414:L414)>=Input!$W$7,0, L414+L446+L478)","v":0},{"$f":"IF(COUNT($H414:M414)>=Input!$W$7,0, M414+M446+M478)","v":0},{"$f":"IF(COUNT($H414:N414)>=Input!$W$7,0, N414+N446+N478)","v":0},{"$f":"IF(COUNT($H414:O414)>=Input!$W$7,0, O414+O446+O478)","v":0},{"$f":"IF(COUNT($H414:P414)>=Input!$W$7,0, P414+P446+P478)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G749","v":0},0,9.161920734289664,9.1657565499054758,9.203064080151151,9.2753661360696444,{"$f":"IF(COUNT($H415:L415)>=Input!$W$7,0, L415+L447+L479)","v":0},{"$f":"IF(COUNT($H415:M415)>=Input!$W$7,0, M415+M447+M479)","v":0},{"$f":"IF(COUNT($H415:N415)>=Input!$W$7,0, N415+N447+N479)","v":0},{"$f":"IF(COUNT($H415:O415)>=Input!$W$7,0, O415+O447+O479)","v":0},{"$f":"IF(COUNT($H415:P415)>=Input!$W$7,0, P415+P447+P479)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G750","v":0},{"$f":"G416+G448+G480+G512+G544","v":0},{"$f":"H416+H448+H480","v":0},0,0,0,{"$f":"IF(COUNT($H416:L416)>=Input!$W$7,0, L416+L448+L480)","v":0},{"$f":"IF(COUNT($H416:M416)>=Input!$W$7,0, M416+M448+M480)","v":0},{"$f":"IF(COUNT($H416:N416)>=Input!$W$7,0, N416+N448+N480)","v":0},{"$f":"IF(COUNT($H416:O416)>=Input!$W$7,0, O416+O448+O480)","v":0},{"$f":"IF(COUNT($H416:P416)>=Input!$W$7,0, P416+P448+P480)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G751","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H417:L417)>=Input!$W$7,0, L417+L449+L481)","v":0},{"$f":"IF(COUNT($H417:M417)>=Input!$W$7,0, M417+M449+M481)","v":0},{"$f":"IF(COUNT($H417:N417)>=Input!$W$7,0, N417+N449+N481)","v":0},{"$f":"IF(COUNT($H417:O417)>=Input!$W$7,0, O417+O449+O481)","v":0},{"$f":"IF(COUNT($H417:P417)>=Input!$W$7,0, P417+P449+P481)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G752","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H418:L418)>=Input!$W$7,0, L418+L450+L482)","v":0},{"$f":"IF(COUNT($H418:M418)>=Input!$W$7,0, M418+M450+M482)","v":0},{"$f":"IF(COUNT($H418:N418)>=Input!$W$7,0, N418+N450+N482)","v":0},{"$f":"IF(COUNT($H418:O418)>=Input!$W$7,0, O418+O450+O482)","v":0},{"$f":"IF(COUNT($H418:P418)>=Input!$W$7,0, P418+P450+P482)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G753","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H419:L419)>=Input!$W$7,0, L419+L451+L483)","v":0},{"$f":"IF(COUNT($H419:M419)>=Input!$W$7,0, M419+M451+M483)","v":0},{"$f":"IF(COUNT($H419:N419)>=Input!$W$7,0, N419+N451+N483)","v":0},{"$f":"IF(COUNT($H419:O419)>=Input!$W$7,0, O419+O451+O483)","v":0},{"$f":"IF(COUNT($H419:P419)>=Input!$W$7,0, P419+P451+P483)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G754","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H420:L420)>=Input!$W$7,0, L420+L452+L484)","v":0},{"$f":"IF(COUNT($H420:M420)>=Input!$W$7,0, M420+M452+M484)","v":0},{"$f":"IF(COUNT($H420:N420)>=Input!$W$7,0, N420+N452+N484)","v":0},{"$f":"IF(COUNT($H420:O420)>=Input!$W$7,0, O420+O452+O484)","v":0},{"$f":"IF(COUNT($H420:P420)>=Input!$W$7,0, P420+P452+P484)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G755","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H421:L421)>=Input!$W$7,0, L421+L453+L485)","v":0},{"$f":"IF(COUNT($H421:M421)>=Input!$W$7,0, M421+M453+M485)","v":0},{"$f":"IF(COUNT($H421:N421)>=Input!$W$7,0, N421+N453+N485)","v":0},{"$f":"IF(COUNT($H421:O421)>=Input!$W$7,0, O421+O453+O485)","v":0},{"$f":"IF(COUNT($H421:P421)>=Input!$W$7,0, P421+P453+P485)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G756","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H422:L422)>=Input!$W$7,0, L422+L454+L486)","v":0},{"$f":"IF(COUNT($H422:M422)>=Input!$W$7,0, M422+M454+M486)","v":0},{"$f":"IF(COUNT($H422:N422)>=Input!$W$7,0, N422+N454+N486)","v":0},{"$f":"IF(COUNT($H422:O422)>=Input!$W$7,0, O422+O454+O486)","v":0},{"$f":"IF(COUNT($H422:P422)>=Input!$W$7,0, P422+P454+P486)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G757","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H423:L423)>=Input!$W$7,0, L423+L455+L487)","v":0},{"$f":"IF(COUNT($H423:M423)>=Input!$W$7,0, M423+M455+M487)","v":0},{"$f":"IF(COUNT($H423:N423)>=Input!$W$7,0, N423+N455+N487)","v":0},{"$f":"IF(COUNT($H423:O423)>=Input!$W$7,0, O423+O455+O487)","v":0},{"$f":"IF(COUNT($H423:P423)>=Input!$W$7,0, P423+P455+P487)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G758","v":0},0,0,0,0,0,{"$f":"IF(COUNT($H424:L424)>=Input!$W$7,0, L424+L456+L488)","v":0},{"$f":"IF(COUNT($H424:M424)>=Input!$W$7,0, M424+M456+M488)","v":0},{"$f":"IF(COUNT($H424:N424)>=Input!$W$7,0, N424+N456+N488)","v":0},{"$f":"IF(COUNT($H424:O424)>=Input!$W$7,0, O424+O456+O488)","v":0},{"$f":"IF(COUNT($H424:P424)>=Input!$W$7,0, P424+P456+P488)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G759","v":0},{"$f":"G425+G457+G489+G521+G553","v":0},{"$f":"H425+H457+H489","v":0},{"$f":"I425+I457+I489","v":0},{"$f":"J425+J457+J489","v":0},{"$f":"K425+K457+K489","v":0},{"$f":"IF(COUNT($H425:L425)>=Input!$W$7,0, L425+L457+L489)","v":0},{"$f":"IF(COUNT($H425:M425)>=Input!$W$7,0, M425+M457+M489)","v":0},{"$f":"IF(COUNT($H425:N425)>=Input!$W$7,0, N425+N457+N489)","v":0},{"$f":"IF(COUNT($H425:O425)>=Input!$W$7,0, O425+O457+O489)","v":0},{"$f":"IF(COUNT($H425:P425)>=Input!$W$7,0, P425+P457+P489)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G428:G457)","v":290.03287303960428},{"$f":"SUM(H428:H457)","v":676.30118093855992},{"$f":"SUM(I428:I457)","v":666.98036546718674},471.49743943397556,461.26366566521222,527.42490827906681,0,0,0,0,{"$f":"SUM(Q428:Q457)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G762","v":51.040017220308386},{"$f":"'Actual RAB roll forward'!H762","v":453.80897799758617},{"$f":"'Actual RAB roll forward'!I762","v":318.54610238329667},{"$f":"'Actual RAB roll forward'!J762","v":93.883585297512568},{"$f":"'Actual RAB roll forward'!K762","v":268.29477870903804},{"$f":"'Actual RAB roll forward'!L762","v":222.42730590831417},{"$f":"'Actual RAB roll forward'!M762","v":0},{"$f":"'Actual RAB roll forward'!N762","v":0},{"$f":"'Actual RAB roll forward'!O762","v":0},{"$f":"'Actual RAB roll forward'!P762","v":0},{"$f":"'Actual RAB roll forward'!Q762","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G763","v":0},{"$f":"'Actual RAB roll forward'!H763","v":0},{"$f":"'Actual RAB roll forward'!I763","v":5.9839271483253382},{"$f":"'Actual RAB roll forward'!J763","v":14.416307444255647},{"$f":"'Actual RAB roll forward'!K763","v":4.4341249749410186E-2},{"$f":"'Actual RAB roll forward'!L763","v":0},{"$f":"'Actual RAB roll forward'!M763","v":0},{"$f":"'Actual RAB roll forward'!N763","v":0},{"$f":"'Actual RAB roll forward'!O763","v":0},{"$f":"'Actual RAB roll forward'!P763","v":0},{"$f":"'Actual RAB roll forward'!Q763","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G764","v":0},{"$f":"'Actual RAB roll forward'!H764","v":0},{"$f":"'Actual RAB roll forward'!I764","v":0},{"$f":"'Actual RAB roll forward'!J764","v":0},{"$f":"'Actual RAB roll forward'!K764","v":0},{"$f":"'Actual RAB roll forward'!L764","v":0},{"$f":"'Actual RAB roll forward'!M764","v":0},{"$f":"'Actual RAB roll forward'!N764","v":0},{"$f":"'Actual RAB roll forward'!O764","v":0},{"$f":"'Actual RAB roll forward'!P764","v":0},{"$f":"'Actual RAB roll forward'!Q764","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G765","v":109.30477072424576},{"$f":"'Actual RAB roll forward'!H765","v":141.99530014657932},{"$f":"'Actual RAB roll forward'!I765","v":232.56232453109473},{"$f":"'Actual RAB roll forward'!J765","v":201.71581515058264},{"$f":"'Actual RAB roll forward'!K765","v":89.250220536125966},{"$f":"'Actual RAB roll forward'!L765","v":135.71551657270621},{"$f":"'Actual RAB roll forward'!M765","v":0},{"$f":"'Actual RAB roll forward'!N765","v":0},{"$f":"'Actual RAB roll forward'!O765","v":0},{"$f":"'Actual RAB roll forward'!P765","v":0},{"$f":"'Actual RAB roll forward'!Q765","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G766","v":64.766461689803393},{"$f":"'Actual RAB roll forward'!H766","v":47.763351688383274},{"$f":"'Actual RAB roll forward'!I766","v":58.647046759525878},{"$f":"'Actual RAB roll forward'!J766","v":69.92445516672629},{"$f":"'Actual RAB roll forward'!K766","v":35.682422725682727},{"$f":"'Actual RAB roll forward'!L766","v":68.910232523732276},{"$f":"'Actual RAB roll forward'!M766","v":0},{"$f":"'Actual RAB roll forward'!N766","v":0},{"$f":"'Actual RAB roll forward'!O766","v":0},{"$f":"'Actual RAB roll forward'!P766","v":0},{"$f":"'Actual RAB roll forward'!Q766","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G767","v":10.734444129125928},{"$f":"'Actual RAB roll forward'!H767","v":2.4448327693169256},{"$f":"'Actual RAB roll forward'!I767","v":4.6286589141374259},{"$f":"'Actual RAB roll forward'!J767","v":25.396490456851776},{"$f":"'Actual RAB roll forward'!K767","v":7.2864131022857554},{"$f":"'Actual RAB roll forward'!L767","v":19.901652298227152},{"$f":"'Actual RAB roll forward'!M767","v":0},{"$f":"'Actual RAB roll forward'!N767","v":0},{"$f":"'Actual RAB roll forward'!O767","v":0},{"$f":"'Actual RAB roll forward'!P767","v":0},{"$f":"'Actual RAB roll forward'!Q767","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G768","v":0},{"$f":"'Actual RAB roll forward'!H768","v":0.23693490817565402},{"$f":"'Actual RAB roll forward'!I768","v":0.45838316352466124},{"$f":"'Actual RAB roll forward'!J768","v":3.6267309096812488},{"$f":"'Actual RAB roll forward'!K768","v":0.32442563830566434},{"$f":"'Actual RAB roll forward'!L768","v":0},{"$f":"'Actual RAB roll forward'!M768","v":0},{"$f":"'Actual RAB roll forward'!N768","v":0},{"$f":"'Actual RAB roll forward'!O768","v":0},{"$f":"'Actual RAB roll forward'!P768","v":0},{"$f":"'Actual RAB roll forward'!Q768","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G769","v":5.4140416067597865},{"$f":"'Actual RAB roll forward'!H769","v":0},{"$f":"'Actual RAB roll forward'!I769","v":0},{"$f":"'Actual RAB roll forward'!J769","v":2.7257767922561258},{"$f":"'Actual RAB roll forward'!K769","v":11.129447016650452},{"$f":"'Actual RAB roll forward'!L769","v":3.2643112673904149},{"$f":"'Actual RAB roll forward'!M769","v":0},{"$f":"'Actual RAB roll forward'!N769","v":0},{"$f":"'Actual RAB roll forward'!O769","v":0},{"$f":"'Actual RAB roll forward'!P769","v":0},{"$f":"'Actual RAB roll forward'!Q769","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G770","v":17.729713538397654},{"$f":"'Actual RAB roll forward'!H770","v":6.6383952057668942},{"$f":"'Actual RAB roll forward'!I770","v":2.3578467414954014},{"$f":"'Actual RAB roll forward'!J770","v":18.473414407609546},{"$f":"'Actual RAB roll forward'!K770","v":6.8838684653422781},{"$f":"'Actual RAB roll forward'!L770","v":12.131573719654087},{"$f":"'Actual RAB roll forward'!M770","v":0},{"$f":"'Actual RAB roll forward'!N770","v":0},{"$f":"'Actual RAB roll forward'!O770","v":0},{"$f":"'Actual RAB roll forward'!P770","v":0},{"$f":"'Actual RAB roll forward'!Q770","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G771","v":9.5302200493488503},{"$f":"'Actual RAB roll forward'!H771","v":2.830638283514451},{"$f":"'Actual RAB roll forward'!I771","v":19.993810710027283},{"$f":"'Actual RAB roll forward'!J771","v":14.73086021126419},{"$f":"'Actual RAB roll forward'!K771","v":8.3816934299510315},{"$f":"'Actual RAB roll forward'!L771","v":34.699501757099057},{"$f":"'Actual RAB roll forward'!M771","v":0},{"$f":"'Actual RAB roll forward'!N771","v":0},{"$f":"'Actual RAB roll forward'!O771","v":0},{"$f":"'Actual RAB roll forward'!P771","v":0},{"$f":"'Actual RAB roll forward'!Q771","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G772","v":0},{"$f":"'Actual RAB roll forward'!H772","v":0},{"$f":"'Actual RAB roll forward'!I772","v":0},{"$f":"'Actual RAB roll forward'!J772","v":0},{"$f":"'Actual RAB roll forward'!K772","v":0},{"$f":"'Actual RAB roll forward'!L772","v":0},{"$f":"'Actual RAB roll forward'!M772","v":0},{"$f":"'Actual RAB roll forward'!N772","v":0},{"$f":"'Actual RAB roll forward'!O772","v":0},{"$f":"'Actual RAB roll forward'!P772","v":0},{"$f":"'Actual RAB roll forward'!Q772","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G773","v":3.8484244911781755},{"$f":"'Actual RAB roll forward'!H773","v":9.6451378549381267E-2},{"$f":"'Actual RAB roll forward'!I773","v":6.5847105236479102},{"$f":"'Actual RAB roll forward'!J773","v":4.0391908293348315},{"$f":"'Actual RAB roll forward'!K773","v":12.592852635435795},{"$f":"'Actual RAB roll forward'!L773","v":4.9197005117805253},{"$f":"'Actual RAB roll forward'!M773","v":0},{"$f":"'Actual RAB roll forward'!N773","v":0},{"$f":"'Actual RAB roll forward'!O773","v":0},{"$f":"'Actual RAB roll forward'!P773","v":0},{"$f":"'Actual RAB roll forward'!Q773","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G774","v":10.846318632360937},{"$f":"'Actual RAB roll forward'!H774","v":6.2787750666548314},{"$f":"'Actual RAB roll forward'!I774","v":13.132078545856915},{"$f":"'Actual RAB roll forward'!J774","v":17.371228636319319},{"$f":"'Actual RAB roll forward'!K774","v":13.260225154264317},{"$f":"'Actual RAB roll forward'!L774","v":17.271085441146003},{"$f":"'Actual RAB roll forward'!M774","v":0},{"$f":"'Actual RAB roll forward'!N774","v":0},{"$f":"'Actual RAB roll forward'!O774","v":0},{"$f":"'Actual RAB roll forward'!P774","v":0},{"$f":"'Actual RAB roll forward'!Q774","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G775","v":0.2169889656180701},{"$f":"'Actual RAB roll forward'!H775","v":0.15516091331856985},{"$f":"'Actual RAB roll forward'!I775","v":6.3404473866222971E-2},{"$f":"'Actual RAB roll forward'!J775","v":0},{"$f":"'Actual RAB roll forward'!K775","v":0},{"$f":"'Actual RAB roll forward'!L775","v":6.3934758899525631E-3},{"$f":"'Actual RAB roll forward'!M775","v":0},{"$f":"'Actual RAB roll forward'!N775","v":0},{"$f":"'Actual RAB roll forward'!O775","v":0},{"$f":"'Actual RAB roll forward'!P775","v":0},{"$f":"'Actual RAB roll forward'!Q775","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G776","v":0},{"$f":"'Actual RAB roll forward'!H776","v":6.4999842065887381E-2},{"$f":"'Actual RAB roll forward'!I776","v":1.3512428856736043},{"$f":"'Actual RAB roll forward'!J776","v":0.98532091917244724},{"$f":"'Actual RAB roll forward'!K776","v":0.23544670240165502},{"$f":"'Actual RAB roll forward'!L776","v":1.7412574408859155E-2},{"$f":"'Actual RAB roll forward'!M776","v":0},{"$f":"'Actual RAB roll forward'!N776","v":0},{"$f":"'Actual RAB roll forward'!O776","v":0},{"$f":"'Actual RAB roll forward'!P776","v":0},{"$f":"'Actual RAB roll forward'!Q776","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G777","v":4.2709270444248997},{"$f":"'Actual RAB roll forward'!H777","v":0.93908047954874418},{"$f":"'Actual RAB roll forward'!I777","v":1.0233517837973978},{"$f":"'Actual RAB roll forward'!J777","v":3.2489814295782589},{"$f":"'Actual RAB roll forward'!K777","v":2.9575762636091314},{"$f":"'Actual RAB roll forward'!L777","v":5.131209621516529},{"$f":"'Actual RAB roll forward'!M777","v":0},{"$f":"'Actual RAB roll forward'!N777","v":0},{"$f":"'Actual RAB roll forward'!O777","v":0},{"$f":"'Actual RAB roll forward'!P777","v":0},{"$f":"'Actual RAB roll forward'!Q777","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G778","v":2.3305449480325415},{"$f":"'Actual RAB roll forward'!H778","v":3.886361524810396},{"$f":"'Actual RAB roll forward'!I778","v":2.3958575780597373},{"$f":"'Actual RAB roll forward'!J778","v":1.1780105281015203},{"$f":"'Actual RAB roll forward'!K778","v":3.4066262926284225},{"$f":"'Actual RAB roll forward'!L778","v":3.0290126072015493},{"$f":"'Actual RAB roll forward'!M778","v":0},{"$f":"'Actual RAB roll forward'!N778","v":0},{"$f":"'Actual RAB roll forward'!O778","v":0},{"$f":"'Actual RAB roll forward'!P778","v":0},{"$f":"'Actual RAB roll forward'!Q778","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G779","v":0},{"$f":"'Actual RAB roll forward'!H779","v":0},{"$f":"'Actual RAB roll forward'!I779","v":-0.74838067514230389},{"$f":"'Actual RAB roll forward'!J779","v":-0.21872874527083924},{"$f":"'Actual RAB roll forward'!K779","v":1.5333277437415214},{"$f":"'Actual RAB roll forward'!L779","v":0},{"$f":"'Actual RAB roll forward'!M779","v":0},{"$f":"'Actual RAB roll forward'!N779","v":0},{"$f":"'Actual RAB roll forward'!O779","v":0},{"$f":"'Actual RAB roll forward'!P779","v":0},{"$f":"'Actual RAB roll forward'!Q779","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G780","v":0},{"$f":"'Actual RAB roll forward'!H780","v":0},{"$f":"'Actual RAB roll forward'!I780","v":0},{"$f":"'Actual RAB roll forward'!J780","v":0},{"$f":"'Actual RAB roll forward'!K780","v":0},{"$f":"'Actual RAB roll forward'!L780","v":0},{"$f":"'Actual RAB roll forward'!M780","v":0},{"$f":"'Actual RAB roll forward'!N780","v":0},{"$f":"'Actual RAB roll forward'!O780","v":0},{"$f":"'Actual RAB roll forward'!P780","v":0},{"$f":"'Actual RAB roll forward'!Q780","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G781","v":0},{"$f":"'Actual RAB roll forward'!H781","v":9.161920734289664},{"$f":"'Actual RAB roll forward'!I781","v":0},{"$f":"'Actual RAB roll forward'!J781","v":0},{"$f":"'Actual RAB roll forward'!K781","v":0},{"$f":"'Actual RAB roll forward'!L781","v":0},{"$f":"'Actual RAB roll forward'!M781","v":0},{"$f":"'Actual RAB roll forward'!N781","v":0},{"$f":"'Actual RAB roll forward'!O781","v":0},{"$f":"'Actual RAB roll forward'!P781","v":0},{"$f":"'Actual RAB roll forward'!Q781","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G782","v":0},{"$f":"'Actual RAB roll forward'!H782","v":0},{"$f":"'Actual RAB roll forward'!I782","v":0},{"$f":"'Actual RAB roll forward'!J782","v":0},{"$f":"'Actual RAB roll forward'!K782","v":0},{"$f":"'Actual RAB roll forward'!L782","v":0},{"$f":"'Actual RAB roll forward'!M782","v":0},{"$f":"'Actual RAB roll forward'!N782","v":0},{"$f":"'Actual RAB roll forward'!O782","v":0},{"$f":"'Actual RAB roll forward'!P782","v":0},{"$f":"'Actual RAB roll forward'!Q782","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G783","v":0},{"$f":"'Actual RAB roll forward'!H783","v":0},{"$f":"'Actual RAB roll forward'!I783","v":0},{"$f":"'Actual RAB roll forward'!J783","v":0},{"$f":"'Actual RAB roll forward'!K783","v":0},{"$f":"'Actual RAB roll forward'!L783","v":0},{"$f":"'Actual RAB roll forward'!M783","v":0},{"$f":"'Actual RAB roll forward'!N783","v":0},{"$f":"'Actual RAB roll forward'!O783","v":0},{"$f":"'Actual RAB roll forward'!P783","v":0},{"$f":"'Actual RAB roll forward'!Q783","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G784","v":0},{"$f":"'Actual RAB roll forward'!H784","v":0},{"$f":"'Actual RAB roll forward'!I784","v":0},{"$f":"'Actual RAB roll forward'!J784","v":0},{"$f":"'Actual RAB roll forward'!K784","v":0},{"$f":"'Actual RAB roll forward'!L784","v":0},{"$f":"'Actual RAB roll forward'!M784","v":0},{"$f":"'Actual RAB roll forward'!N784","v":0},{"$f":"'Actual RAB roll forward'!O784","v":0},{"$f":"'Actual RAB roll forward'!P784","v":0},{"$f":"'Actual RAB roll forward'!Q784","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G785","v":0},{"$f":"'Actual RAB roll forward'!H785","v":0},{"$f":"'Actual RAB roll forward'!I785","v":0},{"$f":"'Actual RAB roll forward'!J785","v":0},{"$f":"'Actual RAB roll forward'!K785","v":0},{"$f":"'Actual RAB roll forward'!L785","v":0},{"$f":"'Actual RAB roll forward'!M785","v":0},{"$f":"'Actual RAB roll forward'!N785","v":0},{"$f":"'Actual RAB roll forward'!O785","v":0},{"$f":"'Actual RAB roll forward'!P785","v":0},{"$f":"'Actual RAB roll forward'!Q785","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G786","v":0},{"$f":"'Actual RAB roll forward'!H786","v":0},{"$f":"'Actual RAB roll forward'!I786","v":0},{"$f":"'Actual RAB roll forward'!J786","v":0},{"$f":"'Actual RAB roll forward'!K786","v":0},{"$f":"'Actual RAB roll forward'!L786","v":0},{"$f":"'Actual RAB roll forward'!M786","v":0},{"$f":"'Actual RAB roll forward'!N786","v":0},{"$f":"'Actual RAB roll forward'!O786","v":0},{"$f":"'Actual RAB roll forward'!P786","v":0},{"$f":"'Actual RAB roll forward'!Q786","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G787","v":0},{"$f":"'Actual RAB roll forward'!H787","v":0},{"$f":"'Actual RAB roll forward'!I787","v":0},{"$f":"'Actual RAB roll forward'!J787","v":0},{"$f":"'Actual RAB roll forward'!K787","v":0},{"$f":"'Actual RAB roll forward'!L787","v":0},{"$f":"'Actual RAB roll forward'!M787","v":0},{"$f":"'Actual RAB roll forward'!N787","v":0},{"$f":"'Actual RAB roll forward'!O787","v":0},{"$f":"'Actual RAB roll forward'!P787","v":0},{"$f":"'Actual RAB roll forward'!Q787","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G788","v":0},{"$f":"'Actual RAB roll forward'!H788","v":0},{"$f":"'Actual RAB roll forward'!I788","v":0},{"$f":"'Actual RAB roll forward'!J788","v":0},{"$f":"'Actual RAB roll forward'!K788","v":0},{"$f":"'Actual RAB roll forward'!L788","v":0},{"$f":"'Actual RAB roll forward'!M788","v":0},{"$f":"'Actual RAB roll forward'!N788","v":0},{"$f":"'Actual RAB roll forward'!O788","v":0},{"$f":"'Actual RAB roll forward'!P788","v":0},{"$f":"'Actual RAB roll forward'!Q788","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G789","v":0},{"$f":"'Actual RAB roll forward'!H789","v":0},{"$f":"'Actual RAB roll forward'!I789","v":0},{"$f":"'Actual RAB roll forward'!J789","v":0},{"$f":"'Actual RAB roll forward'!K789","v":0},{"$f":"'Actual RAB roll forward'!L789","v":0},{"$f":"'Actual RAB roll forward'!M789","v":0},{"$f":"'Actual RAB roll forward'!N789","v":0},{"$f":"'Actual RAB roll forward'!O789","v":0},{"$f":"'Actual RAB roll forward'!P789","v":0},{"$f":"'Actual RAB roll forward'!Q789","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G790","v":0},{"$f":"'Actual RAB roll forward'!H790","v":0},{"$f":"'Actual RAB roll forward'!I790","v":0},{"$f":"'Actual RAB roll forward'!J790","v":0},{"$f":"'Actual RAB roll forward'!K790","v":0},{"$f":"'Actual RAB roll forward'!L790","v":0},{"$f":"'Actual RAB roll forward'!M790","v":0},{"$f":"'Actual RAB roll forward'!N790","v":0},{"$f":"'Actual RAB roll forward'!O790","v":0},{"$f":"'Actual RAB roll forward'!P790","v":0},{"$f":"'Actual RAB roll forward'!Q790","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G791","v":0},{"$f":"'Actual RAB roll forward'!H791","v":0},{"$f":"'Actual RAB roll forward'!I791","v":0},{"$f":"'Actual RAB roll forward'!J791","v":0},{"$f":"'Actual RAB roll forward'!K791","v":0},{"$f":"'Actual RAB roll forward'!L791","v":0},{"$f":"'Actual RAB roll forward'!M791","v":0},{"$f":"'Actual RAB roll forward'!N791","v":0},{"$f":"'Actual RAB roll forward'!O791","v":0},{"$f":"'Actual RAB roll forward'!P791","v":0},{"$f":"'Actual RAB roll forward'!Q791","v":0}]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G460:G489)","v":-67.099477877893307},{"$f":"SUM(H460:H489)","v":-19.572831410950918},{"$f":"SUM(I460:I489)","v":-86.50560887608593},-62.58488741613894,-47.193802276062733,-92.486030254990837,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G794","v":-40.200199613515373},{"$f":"'Actual RAB roll forward'!H794","v":13.851854072283054},{"$f":"'Actual RAB roll forward'!I794","v":-13.692659341605463},{"$f":"'Actual RAB roll forward'!J794","v":-4.4417939263005621},{"$f":"'Actual RAB roll forward'!K794","v":4.7362775172569656},{"$f":"'Actual RAB roll forward'!L794","v":-16.467666276333546},{"$f":"'Actual RAB roll forward'!M794","v":0},{"$f":"'Actual RAB roll forward'!N794","v":0},{"$f":"'Actual RAB roll forward'!O794","v":0},{"$f":"'Actual RAB roll forward'!P794","v":0},{"$f":"'Actual RAB roll forward'!Q794","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G795","v":-0.75821970322321119},{"$f":"'Actual RAB roll forward'!H795","v":-0.14629061465704307},{"$f":"'Actual RAB roll forward'!I795","v":-0.6876769733783521},{"$f":"'Actual RAB roll forward'!J795","v":-0.58965784567492374},{"$f":"'Actual RAB roll forward'!K795","v":-0.36062884237817094},{"$f":"'Actual RAB roll forward'!L795","v":-0.81588262878497164},{"$f":"'Actual RAB roll forward'!M795","v":0},{"$f":"'Actual RAB roll forward'!N795","v":0},{"$f":"'Actual RAB roll forward'!O795","v":0},{"$f":"'Actual RAB roll forward'!P795","v":0},{"$f":"'Actual RAB roll forward'!Q795","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G796","v":0},{"$f":"'Actual RAB roll forward'!H796","v":0},{"$f":"'Actual RAB roll forward'!I796","v":0},{"$f":"'Actual RAB roll forward'!J796","v":0},{"$f":"'Actual RAB roll forward'!K796","v":0},{"$f":"'Actual RAB roll forward'!L796","v":0},{"$f":"'Actual RAB roll forward'!M796","v":0},{"$f":"'Actual RAB roll forward'!N796","v":0},{"$f":"'Actual RAB roll forward'!O796","v":0},{"$f":"'Actual RAB roll forward'!P796","v":0},{"$f":"'Actual RAB roll forward'!Q796","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G797","v":-19.705703841041647},{"$f":"'Actual RAB roll forward'!H797","v":3.0872929350924636},{"$f":"'Actual RAB roll forward'!I797","v":-14.548909462636189},{"$f":"'Actual RAB roll forward'!J797","v":-10.761511618147509},{"$f":"'Actual RAB roll forward'!K797","v":-5.3914383072964185},{"$f":"'Actual RAB roll forward'!L797","v":-19.482875922876552},{"$f":"'Actual RAB roll forward'!M797","v":0},{"$f":"'Actual RAB roll forward'!N797","v":0},{"$f":"'Actual RAB roll forward'!O797","v":0},{"$f":"'Actual RAB roll forward'!P797","v":0},{"$f":"'Actual RAB roll forward'!Q797","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G798","v":-3.6684438148776426},{"$f":"'Actual RAB roll forward'!H798","v":-16.772023156405357},{"$f":"'Actual RAB roll forward'!I798","v":-24.900322800986878},{"$f":"'Actual RAB roll forward'!J798","v":-27.530046174691734},{"$f":"'Actual RAB roll forward'!K798","v":-30.593192030796025},{"$f":"'Actual RAB roll forward'!L798","v":-37.290084471197979},{"$f":"'Actual RAB roll forward'!M798","v":0},{"$f":"'Actual RAB roll forward'!N798","v":0},{"$f":"'Actual RAB roll forward'!O798","v":0},{"$f":"'Actual RAB roll forward'!P798","v":0},{"$f":"'Actual RAB roll forward'!Q798","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G799","v":-0.91741277857691805},{"$f":"'Actual RAB roll forward'!H799","v":-3.8619993188602493},{"$f":"'Actual RAB roll forward'!I799","v":-5.2144566747001457},{"$f":"'Actual RAB roll forward'!J799","v":-5.4986407166704669},{"$f":"'Actual RAB roll forward'!K799","v":-6.5647790017018686},{"$f":"'Actual RAB roll forward'!L799","v":-7.9090130323379118},{"$f":"'Actual RAB roll forward'!M799","v":0},{"$f":"'Actual RAB roll forward'!N799","v":0},{"$f":"'Actual RAB roll forward'!O799","v":0},{"$f":"'Actual RAB roll forward'!P799","v":0},{"$f":"'Actual RAB roll forward'!Q799","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G800","v":-0.22143547499207192},{"$f":"'Actual RAB roll forward'!H800","v":-8.9759758179299709E-3},{"$f":"'Actual RAB roll forward'!I800","v":-0.23816737100801999},{"$f":"'Actual RAB roll forward'!J800","v":-0.20620801680256012},{"$f":"'Actual RAB roll forward'!K800","v":-0.14834393237858945},{"$f":"'Actual RAB roll forward'!L800","v":-0.30349055143141312},{"$f":"'Actual RAB roll forward'!M800","v":0},{"$f":"'Actual RAB roll forward'!N800","v":0},{"$f":"'Actual RAB roll forward'!O800","v":0},{"$f":"'Actual RAB roll forward'!P800","v":0},{"$f":"'Actual RAB roll forward'!Q800","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G801","v":-0.32382844623013157},{"$f":"'Actual RAB roll forward'!H801","v":-3.6644676416000093},{"$f":"'Actual RAB roll forward'!I801","v":-4.401813289737377},{"$f":"'Actual RAB roll forward'!J801","v":-4.5596138914617645},{"$f":"'Actual RAB roll forward'!K801","v":-4.9253132745289037},{"$f":"'Actual RAB roll forward'!L801","v":-6.035921428122184},{"$f":"'Actual RAB roll forward'!M801","v":0},{"$f":"'Actual RAB roll forward'!N801","v":0},{"$f":"'Actual RAB roll forward'!O801","v":0},{"$f":"'Actual RAB roll forward'!P801","v":0},{"$f":"'Actual RAB roll forward'!Q801","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G802","v":4.4165350842494719E-2},{"$f":"'Actual RAB roll forward'!H802","v":3.3702316307571771},{"$f":"'Actual RAB roll forward'!I802","v":2.2062735077042155},{"$f":"'Actual RAB roll forward'!J802","v":2.7174239675128891},{"$f":"'Actual RAB roll forward'!K802","v":3.8368043337455293},{"$f":"'Actual RAB roll forward'!L802","v":3.1485005540203854},{"$f":"'Actual RAB roll forward'!M802","v":0},{"$f":"'Actual RAB roll forward'!N802","v":0},{"$f":"'Actual RAB roll forward'!O802","v":0},{"$f":"'Actual RAB roll forward'!P802","v":0},{"$f":"'Actual RAB roll forward'!Q802","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G803","v":0.22323854210414812},{"$f":"'Actual RAB roll forward'!H803","v":9.3065935286614447},{"$f":"'Actual RAB roll forward'!I803","v":5.7101658372383186},{"$f":"'Actual RAB roll forward'!J803","v":7.434559716046345},{"$f":"'Actual RAB roll forward'!K803","v":9.3045734851138135},{"$f":"'Actual RAB roll forward'!L803","v":7.4275722022413451},{"$f":"'Actual RAB roll forward'!M803","v":0},{"$f":"'Actual RAB roll forward'!N803","v":0},{"$f":"'Actual RAB roll forward'!O803","v":0},{"$f":"'Actual RAB roll forward'!P803","v":0},{"$f":"'Actual RAB roll forward'!Q803","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G804","v":5.1482895849372487E-4},{"$f":"'Actual RAB roll forward'!H804","v":2.1837218033795487E-5},{"$f":"'Actual RAB roll forward'!I804","v":1.3234677596239771E-5},{"$f":"'Actual RAB roll forward'!J804","v":1.5892134684176666E-5},{"$f":"'Actual RAB roll forward'!K804","v":1.8840906527304296E-5},{"$f":"'Actual RAB roll forward'!L804","v":1.4615847383381027E-5},{"$f":"'Actual RAB roll forward'!M804","v":0},{"$f":"'Actual RAB roll forward'!N804","v":0},{"$f":"'Actual RAB roll forward'!O804","v":0},{"$f":"'Actual RAB roll forward'!P804","v":0},{"$f":"'Actual RAB roll forward'!Q804","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G805","v":-0.9535786471526615},{"$f":"'Actual RAB roll forward'!H805","v":0.55047853022493398},{"$f":"'Actual RAB roll forward'!I805","v":-0.27951415932977897},{"$f":"'Actual RAB roll forward'!J805","v":-0.10957085113731191},{"$f":"'Actual RAB roll forward'!K805","v":9.7016730949083252E-2},{"$f":"'Actual RAB roll forward'!L805","v":-0.42725480050833342},{"$f":"'Actual RAB roll forward'!M805","v":0},{"$f":"'Actual RAB roll forward'!N805","v":0},{"$f":"'Actual RAB roll forward'!O805","v":0},{"$f":"'Actual RAB roll forward'!P805","v":0},{"$f":"'Actual RAB roll forward'!Q805","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G806","v":-0.28370498381954656},{"$f":"'Actual RAB roll forward'!H806","v":-18.36112337367549},{"$f":"'Actual RAB roll forward'!I806","v":-21.631529454425245},{"$f":"'Actual RAB roll forward'!J806","v":-9.493453252815959},{"$f":"'Actual RAB roll forward'!K806","v":-6.640303151728312},{"$f":"'Actual RAB roll forward'!L806","v":-9.7423918286782438},{"$f":"'Actual RAB roll forward'!M806","v":0},{"$f":"'Actual RAB roll forward'!N806","v":0},{"$f":"'Actual RAB roll forward'!O806","v":0},{"$f":"'Actual RAB roll forward'!P806","v":0},{"$f":"'Actual RAB roll forward'!Q806","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G807","v":-1.9339397492687913E-2},{"$f":"'Actual RAB roll forward'!H807","v":-0.46689865370566114},{"$f":"'Actual RAB roll forward'!I807","v":-0.5706002087406582},{"$f":"'Actual RAB roll forward'!J807","v":-0.59988243426537435},{"$f":"'Actual RAB roll forward'!K807","v":-0.6304337468184934},{"$f":"'Actual RAB roll forward'!L807","v":-0.53330632718672488},{"$f":"'Actual RAB roll forward'!M807","v":0},{"$f":"'Actual RAB roll forward'!N807","v":0},{"$f":"'Actual RAB roll forward'!O807","v":0},{"$f":"'Actual RAB roll forward'!P807","v":0},{"$f":"'Actual RAB roll forward'!Q807","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G808","v":-3.7078887609205751E-3},{"$f":"'Actual RAB roll forward'!H808","v":-0.19012095534376897},{"$f":"'Actual RAB roll forward'!I808","v":-0.22001279994933931},{"$f":"'Actual RAB roll forward'!J808","v":-0.22417362178726974},{"$f":"'Actual RAB roll forward'!K808","v":-0.28426220165946314},{"$f":"'Actual RAB roll forward'!L808","v":-0.35069219377934679},{"$f":"'Actual RAB roll forward'!M808","v":0},{"$f":"'Actual RAB roll forward'!N808","v":0},{"$f":"'Actual RAB roll forward'!O808","v":0},{"$f":"'Actual RAB roll forward'!P808","v":0},{"$f":"'Actual RAB roll forward'!Q808","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G809","v":-0.16402164008605372},{"$f":"'Actual RAB roll forward'!H809","v":-4.2385161192980263},{"$f":"'Actual RAB roll forward'!I809","v":-5.0427315636173677},{"$f":"'Actual RAB roll forward'!J809","v":-5.3701581060884571},{"$f":"'Actual RAB roll forward'!K809","v":-6.0261282367182609},{"$f":"'Actual RAB roll forward'!L809","v":-1.7994937543026779},{"$f":"'Actual RAB roll forward'!M809","v":0},{"$f":"'Actual RAB roll forward'!N809","v":0},{"$f":"'Actual RAB roll forward'!O809","v":0},{"$f":"'Actual RAB roll forward'!P809","v":0},{"$f":"'Actual RAB roll forward'!Q809","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G810","v":-0.15016069954691269},{"$f":"'Actual RAB roll forward'!H810","v":-2.3022846744919874},{"$f":"'Actual RAB roll forward'!I810","v":-3.1631980431267737},{"$f":"'Actual RAB roll forward'!J810","v":-3.5668214384498373},{"$f":"'Actual RAB roll forward'!K810","v":-3.8789310149547984},{"$f":"'Actual RAB roll forward'!L810","v":-2.089749462865865},{"$f":"'Actual RAB roll forward'!M810","v":0},{"$f":"'Actual RAB roll forward'!N810","v":0},{"$f":"'Actual RAB roll forward'!O810","v":0},{"$f":"'Actual RAB roll forward'!P810","v":0},{"$f":"'Actual RAB roll forward'!Q810","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G811","v":2.360329517363347E-3},{"$f":"'Actual RAB roll forward'!H811","v":0.27339653866749808},{"$f":"'Actual RAB roll forward'!I811","v":0.16569487191969684},{"$f":"'Actual RAB roll forward'!J811","v":0.17733737221519891},{"$f":"'Actual RAB roll forward'!K811","v":0.20295850100617882},{"$f":"'Actual RAB roll forward'!L811","v":0.19577840312032824},{"$f":"'Actual RAB roll forward'!M811","v":0},{"$f":"'Actual RAB roll forward'!N811","v":0},{"$f":"'Actual RAB roll forward'!O811","v":0},{"$f":"'Actual RAB roll forward'!P811","v":0},{"$f":"'Actual RAB roll forward'!Q811","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G812","v":0},{"$f":"'Actual RAB roll forward'!H812","v":0},{"$f":"'Actual RAB roll forward'!I812","v":0},{"$f":"'Actual RAB roll forward'!J812","v":0},{"$f":"'Actual RAB roll forward'!K812","v":0},{"$f":"'Actual RAB roll forward'!L812","v":0},{"$f":"'Actual RAB roll forward'!M812","v":0},{"$f":"'Actual RAB roll forward'!N812","v":0},{"$f":"'Actual RAB roll forward'!O812","v":0},{"$f":"'Actual RAB roll forward'!P812","v":0},{"$f":"'Actual RAB roll forward'!Q812","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G813","v":0},{"$f":"'Actual RAB roll forward'!H813","v":0},{"$f":"'Actual RAB roll forward'!I813","v":3.8358156158119494E-3},{"$f":"'Actual RAB roll forward'!J813","v":3.7307530245675596E-2},{"$f":"'Actual RAB roll forward'!K813","v":7.2302055918494201E-2},{"$f":"'Actual RAB roll forward'!L813","v":-1.0073351814551018E-2},{"$f":"'Actual RAB roll forward'!M813","v":0},{"$f":"'Actual RAB roll forward'!N813","v":0},{"$f":"'Actual RAB roll forward'!O813","v":0},{"$f":"'Actual RAB roll forward'!P813","v":0},{"$f":"'Actual RAB roll forward'!Q813","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G814","v":0},{"$f":"'Actual RAB roll forward'!H814","v":0},{"$f":"'Actual RAB roll forward'!I814","v":0},{"$f":"'Actual RAB roll forward'!J814","v":0},{"$f":"'Actual RAB roll forward'!K814","v":0},{"$f":"'Actual RAB roll forward'!L814","v":0},{"$f":"'Actual RAB roll forward'!M814","v":0},{"$f":"'Actual RAB roll forward'!N814","v":0},{"$f":"'Actual RAB roll forward'!O814","v":0},{"$f":"'Actual RAB roll forward'!P814","v":0},{"$f":"'Actual RAB roll forward'!Q814","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G815","v":0},{"$f":"'Actual RAB roll forward'!H815","v":0},{"$f":"'Actual RAB roll forward'!I815","v":0},{"$f":"'Actual RAB roll forward'!J815","v":0},{"$f":"'Actual RAB roll forward'!K815","v":0},{"$f":"'Actual RAB roll forward'!L815","v":0},{"$f":"'Actual RAB roll forward'!M815","v":0},{"$f":"'Actual RAB roll forward'!N815","v":0},{"$f":"'Actual RAB roll forward'!O815","v":0},{"$f":"'Actual RAB roll forward'!P815","v":0},{"$f":"'Actual RAB roll forward'!Q815","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G816","v":0},{"$f":"'Actual RAB roll forward'!H816","v":0},{"$f":"'Actual RAB roll forward'!I816","v":0},{"$f":"'Actual RAB roll forward'!J816","v":0},{"$f":"'Actual RAB roll forward'!K816","v":0},{"$f":"'Actual RAB roll forward'!L816","v":0},{"$f":"'Actual RAB roll forward'!M816","v":0},{"$f":"'Actual RAB roll forward'!N816","v":0},{"$f":"'Actual RAB roll forward'!O816","v":0},{"$f":"'Actual RAB roll forward'!P816","v":0},{"$f":"'Actual RAB roll forward'!Q816","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G817","v":0},{"$f":"'Actual RAB roll forward'!H817","v":0},{"$f":"'Actual RAB roll forward'!I817","v":0},{"$f":"'Actual RAB roll forward'!J817","v":0},{"$f":"'Actual RAB roll forward'!K817","v":0},{"$f":"'Actual RAB roll forward'!L817","v":0},{"$f":"'Actual RAB roll forward'!M817","v":0},{"$f":"'Actual RAB roll forward'!N817","v":0},{"$f":"'Actual RAB roll forward'!O817","v":0},{"$f":"'Actual RAB roll forward'!P817","v":0},{"$f":"'Actual RAB roll forward'!Q817","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G818","v":0},{"$f":"'Actual RAB roll forward'!H818","v":0},{"$f":"'Actual RAB roll forward'!I818","v":0},{"$f":"'Actual RAB roll forward'!J818","v":0},{"$f":"'Actual RAB roll forward'!K818","v":0},{"$f":"'Actual RAB roll forward'!L818","v":0},{"$f":"'Actual RAB roll forward'!M818","v":0},{"$f":"'Actual RAB roll forward'!N818","v":0},{"$f":"'Actual RAB roll forward'!O818","v":0},{"$f":"'Actual RAB roll forward'!P818","v":0},{"$f":"'Actual RAB roll forward'!Q818","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G819","v":0},{"$f":"'Actual RAB roll forward'!H819","v":0},{"$f":"'Actual RAB roll forward'!I819","v":0},{"$f":"'Actual RAB roll forward'!J819","v":0},{"$f":"'Actual RAB roll forward'!K819","v":0},{"$f":"'Actual RAB roll forward'!L819","v":0},{"$f":"'Actual RAB roll forward'!M819","v":0},{"$f":"'Actual RAB roll forward'!N819","v":0},{"$f":"'Actual RAB roll forward'!O819","v":0},{"$f":"'Actual RAB roll forward'!P819","v":0},{"$f":"'Actual RAB roll forward'!Q819","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G820","v":0},{"$f":"'Actual RAB roll forward'!H820","v":0},{"$f":"'Actual RAB roll forward'!I820","v":0},{"$f":"'Actual RAB roll forward'!J820","v":0},{"$f":"'Actual RAB roll forward'!K820","v":0},{"$f":"'Actual RAB roll forward'!L820","v":0},{"$f":"'Actual RAB roll forward'!M820","v":0},{"$f":"'Actual RAB roll forward'!N820","v":0},{"$f":"'Actual RAB roll forward'!O820","v":0},{"$f":"'Actual RAB roll forward'!P820","v":0},{"$f":"'Actual RAB roll forward'!Q820","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G821","v":0},{"$f":"'Actual RAB roll forward'!H821","v":0},{"$f":"'Actual RAB roll forward'!I821","v":0},{"$f":"'Actual RAB roll forward'!J821","v":0},{"$f":"'Actual RAB roll forward'!K821","v":0},{"$f":"'Actual RAB roll forward'!L821","v":0},{"$f":"'Actual RAB roll forward'!M821","v":0},{"$f":"'Actual RAB roll forward'!N821","v":0},{"$f":"'Actual RAB roll forward'!O821","v":0},{"$f":"'Actual RAB roll forward'!P821","v":0},{"$f":"'Actual RAB roll forward'!Q821","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G822","v":0},{"$f":"'Actual RAB roll forward'!H822","v":0},{"$f":"'Actual RAB roll forward'!I822","v":0},{"$f":"'Actual RAB roll forward'!J822","v":0},{"$f":"'Actual RAB roll forward'!K822","v":0},{"$f":"'Actual RAB roll forward'!L822","v":0},{"$f":"'Actual RAB roll forward'!M822","v":0},{"$f":"'Actual RAB roll forward'!N822","v":0},{"$f":"'Actual RAB roll forward'!O822","v":0},{"$f":"'Actual RAB roll forward'!P822","v":0},{"$f":"'Actual RAB roll forward'!Q822","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G823","v":0},{"$f":"'Actual RAB roll forward'!H823","v":0},{"$f":"'Actual RAB roll forward'!I823","v":0},{"$f":"'Actual RAB roll forward'!J823","v":0},{"$f":"'Actual RAB roll forward'!K823","v":0},{"$f":"'Actual RAB roll forward'!L823","v":0},{"$f":"'Actual RAB roll forward'!M823","v":0},{"$f":"'Actual RAB roll forward'!N823","v":0},{"$f":"'Actual RAB roll forward'!O823","v":0},{"$f":"'Actual RAB roll forward'!P823","v":0},{"$f":"'Actual RAB roll forward'!Q823","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G492:G521)","v":9.48027670764729}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G826","v":-33.377474754229162}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G827","v":-2.0485808409823489}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G828","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G829","v":-53.176023296040327}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G830","v":55.936146718245624}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G831","v":-15.099069472746853}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G832","v":-9.4884213012307423}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G833","v":-1.8789062572341408}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G834","v":23.675022706969962}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G835","v":15.722146820824525}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G836","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G837","v":24.292321975169301}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G838","v":3.3856850156679283}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G839","v":2.4827543616841705}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G840","v":0.12415097058130477}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G841","v":-6.3187864100726507}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G842","v":0.8239874318490984}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G843","v":4.4253230391916025}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G844","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G845","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G846","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G847","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G848","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G849","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G850","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G851","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G852","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G853","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G854","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G855","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G524:G553)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"'Actual RAB roll forward'!G858","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"'Actual RAB roll forward'!G859","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"'Actual RAB roll forward'!G860","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"'Actual RAB roll forward'!G861","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"'Actual RAB roll forward'!G862","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"'Actual RAB roll forward'!G863","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"'Actual RAB roll forward'!G864","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"'Actual RAB roll forward'!G865","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"'Actual RAB roll forward'!G866","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"'Actual RAB roll forward'!G867","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G868","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"'Actual RAB roll forward'!G869","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"'Actual RAB roll forward'!G870","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"'Actual RAB roll forward'!G871","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"'Actual RAB roll forward'!G872","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"'Actual RAB roll forward'!G873","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"'Actual RAB roll forward'!G874","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"'Actual RAB roll forward'!G875","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G876","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"'Actual RAB roll forward'!G877","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G878","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G879","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G880","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G881","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G882","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G883","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G884","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G885","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G886","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G887","v":0}]
[]
[null,null,"Interim Closing Regulatory Asset Base – As Commissioned"]
[]
[null,null,"Interim Closing Regulatory Asset Base",null,null,null,{"$f":"SUM(G558:G587)","v":3239.9428772926613},{"$f":"SUM(H558:H587)","v":3896.6712268202714},{"$f":"SUM(I558:I587)","v":4477.1459834113712},4886.0585354292089,5300.1283988183577,5735.0672768424338,0,0,0,0,{"$f":"SUM(Q558:Q587)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"G396+G428+G460+G492+G524","v":1544.582679721249},{"$f":"H396+H428+H460","v":2012.2435117911182},2317.0969548328094,2406.5387462040212,2679.569802430316,2885.5294420622968,{"$f":"IF(COUNT($H558:L558)>=Input!$W$7,0, M396+M428+M460)","v":0},{"$f":"IF(COUNT($H558:M558)>=Input!$W$7,0, N396+N428+N460)","v":0},{"$f":"IF(COUNT($H558:N558)>=Input!$W$7,0, O396+O428+O460)","v":0},{"$f":"IF(COUNT($H558:O558)>=Input!$W$7,0, P396+P428+P460)","v":0},{"$f":"IF(COUNT($H558:P558)>=Input!$W$7,0, Q396+Q428+Q460)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,27.183935018979302,27.037644404322258,32.333894579269241,46.160544177849971,45.84425658522121,45.028373956436241,{"$f":"IF(COUNT($H559:L559)>=Input!$W$7,0, M397+M429+M461)","v":0},{"$f":"IF(COUNT($H559:M559)>=Input!$W$7,0, N397+N429+N461)","v":0},{"$f":"IF(COUNT($H559:N559)>=Input!$W$7,0, O397+O429+O461)","v":0},{"$f":"IF(COUNT($H559:O559)>=Input!$W$7,0, P397+P429+P461)","v":0},{"$f":"IF(COUNT($H559:P559)>=Input!$W$7,0, Q397+Q429+Q461)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H560:L560)>=Input!$W$7,0, M398+M430+M462)","v":0},{"$f":"IF(COUNT($H560:M560)>=Input!$W$7,0, N398+N430+N462)","v":0},{"$f":"IF(COUNT($H560:N560)>=Input!$W$7,0, O398+O430+O462)","v":0},{"$f":"IF(COUNT($H560:O560)>=Input!$W$7,0, P398+P430+P462)","v":0},{"$f":"IF(COUNT($H560:P560)>=Input!$W$7,0, Q398+Q430+Q462)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,902.31871310871429,1047.4013061903859,1265.4147212588443,1456.3690247912793,1540.2278070201089,1656.4604476699387,{"$f":"IF(COUNT($H561:L561)>=Input!$W$7,0, M399+M431+M463)","v":0},{"$f":"IF(COUNT($H561:M561)>=Input!$W$7,0, N399+N431+N463)","v":0},{"$f":"IF(COUNT($H561:N561)>=Input!$W$7,0, O399+O431+O463)","v":0},{"$f":"IF(COUNT($H561:O561)>=Input!$W$7,0, P399+P431+P463)","v":0},{"$f":"IF(COUNT($H561:P561)>=Input!$W$7,0, Q399+Q431+Q463)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,248.62966911791307,279.62099764989102,313.36772160843003,355.76213060046462,360.8513612953513,392.47150934788561,{"$f":"IF(COUNT($H562:L562)>=Input!$W$7,0, M400+M432+M464)","v":0},{"$f":"IF(COUNT($H562:M562)>=Input!$W$7,0, N400+N432+N464)","v":0},{"$f":"IF(COUNT($H562:N562)>=Input!$W$7,0, O400+O432+O464)","v":0},{"$f":"IF(COUNT($H562:O562)>=Input!$W$7,0, P400+P432+P464)","v":0},{"$f":"IF(COUNT($H562:P562)>=Input!$W$7,0, Q400+Q432+Q464)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,50.309868990603043,48.892702441059718,48.306904680496999,68.204754420678313,68.926388521262197,80.919027787151435,{"$f":"IF(COUNT($H563:L563)>=Input!$W$7,0, M401+M433+M465)","v":0},{"$f":"IF(COUNT($H563:M563)>=Input!$W$7,0, N401+N433+N465)","v":0},{"$f":"IF(COUNT($H563:N563)>=Input!$W$7,0, O401+O433+O465)","v":0},{"$f":"IF(COUNT($H563:O563)>=Input!$W$7,0, P401+P433+P465)","v":0},{"$f":"IF(COUNT($H563:P563)>=Input!$W$7,0, Q401+Q433+Q465)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,11.672783199990837,11.900742132348562,12.120957924865204,15.541480817743892,15.717562523670967,15.414071972239554,{"$f":"IF(COUNT($H564:L564)>=Input!$W$7,0, M402+M434+M466)","v":0},{"$f":"IF(COUNT($H564:M564)>=Input!$W$7,0, N402+N434+N466)","v":0},{"$f":"IF(COUNT($H564:N564)>=Input!$W$7,0, O402+O434+O466)","v":0},{"$f":"IF(COUNT($H564:O564)>=Input!$W$7,0, P402+P434+P466)","v":0},{"$f":"IF(COUNT($H564:P564)>=Input!$W$7,0, Q402+Q434+Q466)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,25.136817745291061,21.472350103691053,17.070536813953677,15.236699714748038,21.440833456869587,18.669223296137819,{"$f":"IF(COUNT($H565:L565)>=Input!$W$7,0, M403+M435+M467)","v":0},{"$f":"IF(COUNT($H565:M565)>=Input!$W$7,0, N403+N435+N467)","v":0},{"$f":"IF(COUNT($H565:N565)>=Input!$W$7,0, O403+O435+O467)","v":0},{"$f":"IF(COUNT($H565:O565)>=Input!$W$7,0, P403+P435+P467)","v":0},{"$f":"IF(COUNT($H565:P565)>=Input!$W$7,0, Q403+Q435+Q467)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,79.455763900881479,89.464390737405552,94.02851098660517,115.21934936172759,125.9400221608154,141.22009643448988,{"$f":"IF(COUNT($H566:L566)>=Input!$W$7,0, M404+M436+M468)","v":0},{"$f":"IF(COUNT($H566:M566)>=Input!$W$7,0, N404+N436+N468)","v":0},{"$f":"IF(COUNT($H566:N566)>=Input!$W$7,0, O404+O436+O468)","v":0},{"$f":"IF(COUNT($H566:O566)>=Input!$W$7,0, P404+P436+P468)","v":0},{"$f":"IF(COUNT($H566:P566)>=Input!$W$7,0, Q404+Q436+Q468)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,219.40999288783692,231.5472247000128,257.2512012472784,279.41662117458895,297.10288808965379,339.22996204899414,{"$f":"IF(COUNT($H567:L567)>=Input!$W$7,0, M405+M437+M469)","v":0},{"$f":"IF(COUNT($H567:M567)>=Input!$W$7,0, N405+N437+N469)","v":0},{"$f":"IF(COUNT($H567:N567)>=Input!$W$7,0, O405+O437+O469)","v":0},{"$f":"IF(COUNT($H567:O567)>=Input!$W$7,0, P405+P437+P469)","v":0},{"$f":"IF(COUNT($H567:P567)>=Input!$W$7,0, Q405+Q437+Q469)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,5.1482895849372487E-4,{"$f":"H406+H438+H470","v":5.3666617652752035E-4},5.4990085412376009E-4,5.6579298880793675E-4,5.8463389533524104E-4,5.9924974271862211E-4,{"$f":"IF(COUNT($H568:L568)>=Input!$W$7,0, M406+M438+M470)","v":0},{"$f":"IF(COUNT($H568:M568)>=Input!$W$7,0, N406+N438+N470)","v":0},{"$f":"IF(COUNT($H568:N568)>=Input!$W$7,0, O406+O438+O470)","v":0},{"$f":"IF(COUNT($H568:O568)>=Input!$W$7,0, P406+P438+P470)","v":0},{"$f":"IF(COUNT($H568:P568)>=Input!$W$7,0, Q406+Q438+Q470)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,44.326047341019787,44.972977249794106,51.278173614112234,55.207793592309748,67.897662958694625,72.390108669966807,{"$f":"IF(COUNT($H569:L569)>=Input!$W$7,0, M407+M439+M471)","v":0},{"$f":"IF(COUNT($H569:M569)>=Input!$W$7,0, N407+N439+N471)","v":0},{"$f":"IF(COUNT($H569:N569)>=Input!$W$7,0, O407+O439+O471)","v":0},{"$f":"IF(COUNT($H569:O569)>=Input!$W$7,0, P407+P439+P471)","v":0},{"$f":"IF(COUNT($H569:P569)>=Input!$W$7,0, Q407+Q439+Q471)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,45.23777666377066,33.155428356750001,24.65597744818167,32.533752831685028,39.153674834221036,46.682368446688791,{"$f":"IF(COUNT($H570:L570)>=Input!$W$7,0, M408+M440+M472)","v":0},{"$f":"IF(COUNT($H570:M570)>=Input!$W$7,0, N408+N440+N472)","v":0},{"$f":"IF(COUNT($H570:N570)>=Input!$W$7,0, O408+O440+O472)","v":0},{"$f":"IF(COUNT($H570:O570)>=Input!$W$7,0, P408+P440+P472)","v":0},{"$f":"IF(COUNT($H570:P570)>=Input!$W$7,0, Q408+Q440+Q472)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,2.7156440411538116,2.4039063007667205,1.8967105658922851,1.2968281316269108,0.66639438480841739,0.13948153351164505,{"$f":"IF(COUNT($H571:L571)>=Input!$W$7,0, M409+M441+M473)","v":0},{"$f":"IF(COUNT($H571:M571)>=Input!$W$7,0, N409+N441+N473)","v":0},{"$f":"IF(COUNT($H571:N571)>=Input!$W$7,0, O409+O441+O473)","v":0},{"$f":"IF(COUNT($H571:O571)>=Input!$W$7,0, P409+P441+P473)","v":0},{"$f":"IF(COUNT($H571:P571)>=Input!$W$7,0, Q409+Q441+Q473)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,0.46344007419775024,0.33831896091986868,1.4695490466441337,2.2306963440293113,2.181880844771503,1.8486012254010156,{"$f":"IF(COUNT($H572:L572)>=Input!$W$7,0, M410+M442+M474)","v":0},{"$f":"IF(COUNT($H572:M572)>=Input!$W$7,0, N410+N442+N474)","v":0},{"$f":"IF(COUNT($H572:N572)>=Input!$W$7,0, O410+O442+O474)","v":0},{"$f":"IF(COUNT($H572:O572)>=Input!$W$7,0, P410+P442+P474)","v":0},{"$f":"IF(COUNT($H572:P572)>=Input!$W$7,0, Q410+Q442+Q474)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,20.620153813001398,17.320718173252114,13.301338393432145,11.180161716921948,8.1116097438128172,11.443325611026669,{"$f":"IF(COUNT($H573:L573)>=Input!$W$7,0, M411+M443+M475)","v":0},{"$f":"IF(COUNT($H573:M573)>=Input!$W$7,0, N411+N443+N475)","v":0},{"$f":"IF(COUNT($H573:N573)>=Input!$W$7,0, O411+O443+O475)","v":0},{"$f":"IF(COUNT($H573:O573)>=Input!$W$7,0, P411+P443+P475)","v":0},{"$f":"IF(COUNT($H573:P573)>=Input!$W$7,0, Q411+Q443+Q475)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,11.433546321424622,13.017623171743031,12.250282706675996,9.8614717963276792,9.3891670740013033,10.328430218336987,{"$f":"IF(COUNT($H574:L574)>=Input!$W$7,0, M412+M444+M476)","v":0},{"$f":"IF(COUNT($H574:M574)>=Input!$W$7,0, N412+N444+N476)","v":0},{"$f":"IF(COUNT($H574:N574)>=Input!$W$7,0, O412+O444+O476)","v":0},{"$f":"IF(COUNT($H574:O574)>=Input!$W$7,0, P412+P444+P476)","v":0},{"$f":"IF(COUNT($H574:P574)>=Input!$W$7,0, Q412+Q444+Q476)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,6.445530517676179,6.7189270563436772,6.1362412531210699,6.0948498800654294,7.8311361248131295,8.0269145279334584,{"$f":"IF(COUNT($H575:L575)>=Input!$W$7,0, M413+M445+M477)","v":0},{"$f":"IF(COUNT($H575:M575)>=Input!$W$7,0, N413+N445+N477)","v":0},{"$f":"IF(COUNT($H575:N575)>=Input!$W$7,0, O413+O445+O477)","v":0},{"$f":"IF(COUNT($H575:O575)>=Input!$W$7,0, P413+P445+P477)","v":0},{"$f":"IF(COUNT($H575:P575)>=Input!$W$7,0, Q413+Q445+Q477)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H576:L576)>=Input!$W$7,0, M414+M446+M478)","v":0},{"$f":"IF(COUNT($H576:M576)>=Input!$W$7,0, N414+N446+N478)","v":0},{"$f":"IF(COUNT($H576:N576)>=Input!$W$7,0, O414+O446+O478)","v":0},{"$f":"IF(COUNT($H576:O576)>=Input!$W$7,0, P414+P446+P478)","v":0},{"$f":"IF(COUNT($H576:P576)>=Input!$W$7,0, Q414+Q446+Q478)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,0,9.161920734289664,9.1657565499054758,9.203064080151151,9.2753661360696444,9.2652927842550934,{"$f":"IF(COUNT($H577:L577)>=Input!$W$7,0, M415+M447+M479)","v":0},{"$f":"IF(COUNT($H577:M577)>=Input!$W$7,0, N415+N447+N479)","v":0},{"$f":"IF(COUNT($H577:N577)>=Input!$W$7,0, O415+O447+O479)","v":0},{"$f":"IF(COUNT($H577:O577)>=Input!$W$7,0, P415+P447+P479)","v":0},{"$f":"IF(COUNT($H577:P577)>=Input!$W$7,0, Q415+Q447+Q479)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G416+G448+G480+G512+G544","v":0},{"$f":"H416+H448+H480","v":0},0,0,0,0,{"$f":"IF(COUNT($H578:L578)>=Input!$W$7,0, M416+M448+M480)","v":0},{"$f":"IF(COUNT($H578:M578)>=Input!$W$7,0, N416+N448+N480)","v":0},{"$f":"IF(COUNT($H578:N578)>=Input!$W$7,0, O416+O448+O480)","v":0},{"$f":"IF(COUNT($H578:O578)>=Input!$W$7,0, P416+P448+P480)","v":0},{"$f":"IF(COUNT($H578:P578)>=Input!$W$7,0, Q416+Q448+Q480)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H579:L579)>=Input!$W$7,0, M417+M449+M481)","v":0},{"$f":"IF(COUNT($H579:M579)>=Input!$W$7,0, N417+N449+N481)","v":0},{"$f":"IF(COUNT($H579:N579)>=Input!$W$7,0, O417+O449+O481)","v":0},{"$f":"IF(COUNT($H579:O579)>=Input!$W$7,0, P417+P449+P481)","v":0},{"$f":"IF(COUNT($H579:P579)>=Input!$W$7,0, Q417+Q449+Q481)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H580:L580)>=Input!$W$7,0, M418+M450+M482)","v":0},{"$f":"IF(COUNT($H580:M580)>=Input!$W$7,0, N418+N450+N482)","v":0},{"$f":"IF(COUNT($H580:N580)>=Input!$W$7,0, O418+O450+O482)","v":0},{"$f":"IF(COUNT($H580:O580)>=Input!$W$7,0, P418+P450+P482)","v":0},{"$f":"IF(COUNT($H580:P580)>=Input!$W$7,0, Q418+Q450+Q482)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H581:L581)>=Input!$W$7,0, M419+M451+M483)","v":0},{"$f":"IF(COUNT($H581:M581)>=Input!$W$7,0, N419+N451+N483)","v":0},{"$f":"IF(COUNT($H581:N581)>=Input!$W$7,0, O419+O451+O483)","v":0},{"$f":"IF(COUNT($H581:O581)>=Input!$W$7,0, P419+P451+P483)","v":0},{"$f":"IF(COUNT($H581:P581)>=Input!$W$7,0, Q419+Q451+Q483)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H582:L582)>=Input!$W$7,0, M420+M452+M484)","v":0},{"$f":"IF(COUNT($H582:M582)>=Input!$W$7,0, N420+N452+N484)","v":0},{"$f":"IF(COUNT($H582:N582)>=Input!$W$7,0, O420+O452+O484)","v":0},{"$f":"IF(COUNT($H582:O582)>=Input!$W$7,0, P420+P452+P484)","v":0},{"$f":"IF(COUNT($H582:P582)>=Input!$W$7,0, Q420+Q452+Q484)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H583:L583)>=Input!$W$7,0, M421+M453+M485)","v":0},{"$f":"IF(COUNT($H583:M583)>=Input!$W$7,0, N421+N453+N485)","v":0},{"$f":"IF(COUNT($H583:N583)>=Input!$W$7,0, O421+O453+O485)","v":0},{"$f":"IF(COUNT($H583:O583)>=Input!$W$7,0, P421+P453+P485)","v":0},{"$f":"IF(COUNT($H583:P583)>=Input!$W$7,0, Q421+Q453+Q485)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H584:L584)>=Input!$W$7,0, M422+M454+M486)","v":0},{"$f":"IF(COUNT($H584:M584)>=Input!$W$7,0, N422+N454+N486)","v":0},{"$f":"IF(COUNT($H584:N584)>=Input!$W$7,0, O422+O454+O486)","v":0},{"$f":"IF(COUNT($H584:O584)>=Input!$W$7,0, P422+P454+P486)","v":0},{"$f":"IF(COUNT($H584:P584)>=Input!$W$7,0, Q422+Q454+Q486)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H585:L585)>=Input!$W$7,0, M423+M455+M487)","v":0},{"$f":"IF(COUNT($H585:M585)>=Input!$W$7,0, N423+N455+N487)","v":0},{"$f":"IF(COUNT($H585:N585)>=Input!$W$7,0, O423+O455+O487)","v":0},{"$f":"IF(COUNT($H585:O585)>=Input!$W$7,0, P423+P455+P487)","v":0},{"$f":"IF(COUNT($H585:P585)>=Input!$W$7,0, Q423+Q455+Q487)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(COUNT($H586:L586)>=Input!$W$7,0, M424+M456+M488)","v":0},{"$f":"IF(COUNT($H586:M586)>=Input!$W$7,0, N424+N456+N488)","v":0},{"$f":"IF(COUNT($H586:N586)>=Input!$W$7,0, O424+O456+O488)","v":0},{"$f":"IF(COUNT($H586:O586)>=Input!$W$7,0, P424+P456+P488)","v":0},{"$f":"IF(COUNT($H586:P586)>=Input!$W$7,0, Q424+Q456+Q488)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"G425+G457+G489+G521+G553","v":0},{"$f":"H425+H457+H489","v":0},{"$f":"I425+I457+I489","v":0},{"$f":"J425+J457+J489","v":0},{"$f":"K425+K457+K489","v":0},{"$f":"L425+L457+L489","v":0},{"$f":"IF(COUNT($H587:L587)>=Input!$W$7,0, M425+M457+M489)","v":0},{"$f":"IF(COUNT($H587:M587)>=Input!$W$7,0, N425+N457+N489)","v":0},{"$f":"IF(COUNT($H587:N587)>=Input!$W$7,0, O425+O457+O489)","v":0},{"$f":"IF(COUNT($H587:O587)>=Input!$W$7,0, P425+P457+P489)","v":0},{"$f":"IF(COUNT($H587:P587)>=Input!$W$7,0, Q425+Q457+Q489)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L590:L619)","v":-33.708306026707156},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":22.6584742286243},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":-35.862835246756276},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":2.1834922494268199},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":-8.3475889913093226},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":9.6330476414123067E-2},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":-5.4140416067597865},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":-8.2992597496732561},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":5.7962105925209126},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":-0.37549737833463093},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":-5.4661754778013787},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":-0.18277170881075283},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":6.032092708267376E-2},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":1.0380753187567118},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":-0.72102848470454339},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":-0.87201117538274808},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$557>0, IF(M$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(M$557>0, IF(N$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(N$557>0, IF(O$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(O$557>0, IF(P$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(P$557>0, IF(Q$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(Q$557>0, IF(R$557=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L622:L651)","v":-17.422383551546552},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L109, 0)","v":11.711197483230173},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M109, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N109, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O109, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P109, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q109, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L111, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M111, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N111, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O111, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P111, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q111, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L113, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M113, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N113, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O113, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P113, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q113, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L115, 0)","v":-18.535967675737471},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M115, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N115, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O115, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P115, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q115, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L117, 0)","v":1.1285538769347452},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M117, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N117, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O117, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P117, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q117, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L119, 0)","v":-4.3145121864631886},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M119, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N119, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O119, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P119, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q119, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L121, 0)","v":4.978910854969499E-2},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M121, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N121, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O121, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P121, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q121, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L123, 0)","v":-2.7982868484184897},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M123, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N123, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O123, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P123, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q123, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L125, 0)","v":-4.2895328658212142},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M125, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N125, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O125, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P125, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q125, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L127, 0)","v":2.9958136729987728},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M127, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N127, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O127, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P127, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q127, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L129, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M129, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N129, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O129, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P129, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q129, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L131, 0)","v":-0.19407855567594642},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M131, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N131, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O131, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P131, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q131, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L133, 0)","v":-2.8252326194873127},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M133, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N133, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O133, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P133, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q133, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L135, 0)","v":-9.4466889280926003E-2},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M135, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N135, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O135, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P135, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q135, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L137, 0)","v":3.117731063039943E-2},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M137, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N137, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O137, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P137, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q137, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L139, 0)","v":0.5365367913903476},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M139, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N139, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O139, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P139, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q139, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L141, 0)","v":-0.37266882536784979},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M141, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N141, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O141, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P141, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q141, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L143, 0)","v":-0.4507053290282847},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M143, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N143, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O143, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P143, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q143, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L145, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M145, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N145, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O145, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P145, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q145, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L147, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M147, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N147, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O147, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P147, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q147, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L149, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M149, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N149, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O149, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P149, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q149, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L151, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M151, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N151, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O151, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P151, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q151, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L153, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M153, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N153, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O153, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P153, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q153, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L155, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M155, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N155, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O155, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P155, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q155, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L157, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M157, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N157, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O157, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P157, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q157, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L159, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M159, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N159, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O159, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P159, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q159, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L161, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M161, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N161, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O161, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P161, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q161, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L163, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M163, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N163, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O163, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P163, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q163, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L165, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M165, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N165, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O165, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P165, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q165, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, 'Adjustment for previous period'!L167, 0)","v":0},{"$f":"IF(N$557=0, 'Adjustment for previous period'!M167, 0)","v":0},{"$f":"IF(O$557=0, 'Adjustment for previous period'!N167, 0)","v":0},{"$f":"IF(P$557=0, 'Adjustment for previous period'!O167, 0)","v":0},{"$f":"IF(Q$557=0, 'Adjustment for previous period'!P167, 0)","v":0},{"$f":"IF(R$557=0, 'Adjustment for previous period'!Q167, 0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,5,6,7,8,9,10]
[null,null,"Closing Regulatory Asset Base – As Commissioned",null,null,null,null,null,null,null,null,{"$f":"SUM(L654:L683)","v":5683.9365872641802},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L558+L590+L622, 0)","v":2919.8991137741509},0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,null,null,null,45.028373956436241,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,null,null,null,1602.0616447474449,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,null,null,null,395.78355547424718,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,null,null,null,68.256926609378922,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,null,null,null,15.560191557203371,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,null,null,null,10.456894840959542,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,null,null,null,128.63130381899541,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,null,null,null,348.02198631451387,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L568+L600+L632, 0)","v":5.9924974271862211E-4},0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,null,null,null,71.820532735956235,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,null,null,null,38.390960349400103,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,null,null,null,-0.13775706458003378,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,null,null,null,1.9400994631140887,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,null,null,null,13.017937721173727,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,null,null,null,9.2347329082645935,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,null,null,null,6.7041980235224257,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L576+L608+L640, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L577+L609+L641, 0)","v":9.2652927842550934},0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L578+L610+L642, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$557=0, L587+L619+L651, 0)","v":0},0,0,0,0,0]

{"sheet":"Tax value roll forward","index":6,"n_rows":461,"n_cols":18,"rows_kept":461,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,{"$f":"\"Tax Asset Value Roll Forward - RFM \"&Intro!L4","v":"Tax Asset Value Roll Forward - RFM Version: 2.0"},null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,"Year",null,null,null,null,null,{"$f":"Input!H40","v":"2007-08"},{"$f":"Input!I40","v":"2008-09"},{"$f":"Input!J40","v":"2009-10"},{"$f":"Input!K40","v":"2010-11"},{"$f":"Input!L40","v":"2011-12"},{"$f":"Input!M40","v":"2012-13"},{"$f":"Input!N40","v":"2013-14"},{"$f":"Input!O40","v":"2014-15"},{"$f":"Input!P40","v":"2015-16"},{"$f":"Input!Q40","v":"2016-17"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2017-18"}]
[null,"Tax Values ($m Nominal)"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,null,{"$f":"SUM(H8:H37)","v":2492.5246056103961},{"$f":"SUM(I8:I37)","v":3038.6578612369035},{"$f":"SUM(J8:J37)","v":3561.5663940008503},3874.8676034636496,4157.346086117197,4493.4851580430059,0,0,0,0,{"$f":"SUM(R8:R37)","v":0}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,{"$f":"A1taxvalue-Input!M7+(Input!G143-Input!G177)","v":1327.0723927796919},{"$f":"H8+H40+H84","v":1717.2311070654061},{"$f":"I8+I40+I84","v":1971.8778228426995},{"$f":"J8+J40+J84","v":2003.7436750471509},{"$f":"K8+K40+K84","v":2200.6139061989702},{"$f":"L8+L40+L84","v":2348.9906351916934},{"$f":"IF(COUNT($H8:M8)>Input!$W$7,0, M8+M40+M84)","v":0},{"$f":"IF(COUNT($H8:N8)>Input!$W$7,0, N8+N40+N84)","v":0},{"$f":"IF(COUNT($H8:O8)>Input!$W$7,0, O8+O40+O84)","v":0},{"$f":"IF(COUNT($H8:P8)>Input!$W$7,0, P8+P40+P84)","v":0},{"$f":"IF(COUNT($H8:Q8)>Input!$W$7,0, Q8+Q40+Q84)","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,{"$f":"A2taxvalue-Input!M8+(Input!G144-Input!G178)","v":10.8},{"$f":"H9+H41+H97","v":10.296057113527134},{"$f":"I9+I41+I97","v":15.549114227054265},{"$f":"J9+J41+J97","v":28.758238007248064},{"$f":"K9+K41+K97","v":27.861265009664084},{"$f":"L9+L41+L97","v":26.920866989857885},{"$f":"IF(COUNT($H9:M9)>Input!$W$7,0, M9+M41+M97)","v":0},{"$f":"IF(COUNT($H9:N9)>Input!$W$7,0, N9+N41+N97)","v":0},{"$f":"IF(COUNT($H9:O9)>Input!$W$7,0, O9+O41+O97)","v":0},{"$f":"IF(COUNT($H9:P9)>Input!$W$7,0, P9+P41+P97)","v":0},{"$f":"IF(COUNT($H9:Q9)>Input!$W$7,0, Q9+Q41+Q97)","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,{"$f":"A3taxvalue-Input!M9+(Input!G145-Input!G179)","v":0},{"$f":"H10+H42+H110","v":0},{"$f":"I10+I42+I110","v":0},{"$f":"J10+J42+J110","v":0},{"$f":"K10+K42+K110","v":0},{"$f":"L10+L42+L110","v":0},{"$f":"IF(COUNT($H10:M10)>Input!$W$7,0, M10+M42+M110)","v":0},{"$f":"IF(COUNT($H10:N10)>Input!$W$7,0, N10+N42+N110)","v":0},{"$f":"IF(COUNT($H10:O10)>Input!$W$7,0, O10+O42+O110)","v":0},{"$f":"IF(COUNT($H10:P10)>Input!$W$7,0, P10+P42+P110)","v":0},{"$f":"IF(COUNT($H10:Q10)>Input!$W$7,0, Q10+Q42+Q110)","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,{"$f":"A4taxvalue-Input!M10+(Input!G146-Input!G180)","v":677.39314927575435},{"$f":"H11+H43+H123","v":785.55165923045377},{"$f":"I11+I43+I123","v":978.62503401997139},{"$f":"J11+J43+J123","v":1136.0279211038005},{"$f":"K11+K43+K123","v":1180.4290616076296},{"$f":"L11+L43+L123","v":1267.733859117458},{"$f":"IF(COUNT($H11:M11)>Input!$W$7,0, M11+M43+M123)","v":0},{"$f":"IF(COUNT($H11:N11)>Input!$W$7,0, N11+N43+N123)","v":0},{"$f":"IF(COUNT($H11:O11)>Input!$W$7,0, O11+O43+O123)","v":0},{"$f":"IF(COUNT($H11:P11)>Input!$W$7,0, P11+P43+P123)","v":0},{"$f":"IF(COUNT($H11:Q11)>Input!$W$7,0, Q11+Q43+Q123)","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,{"$f":"A5taxvalue-Input!M11+(Input!G147-Input!G181)","v":146.62479831019661},{"$f":"H12+H44+H136","v":176.35305713246413},{"$f":"I12+I44+I136","v":213.3005837060247},{"$f":"J12+J44+J136","v":256.44528350818877},{"$f":"K12+K44+K136","v":261.27070031035282},{"$f":"L12+L44+L136","v":295.46184314727867},{"$f":"IF(COUNT($H12:M12)>Input!$W$7,0, M12+M44+M136)","v":0},{"$f":"IF(COUNT($H12:N12)>Input!$W$7,0, N12+N44+N136)","v":0},{"$f":"IF(COUNT($H12:O12)>Input!$W$7,0, O12+O44+O136)","v":0},{"$f":"IF(COUNT($H12:P12)>Input!$W$7,0, P12+P44+P136)","v":0},{"$f":"IF(COUNT($H12:Q12)>Input!$W$7,0, Q12+Q44+Q136)","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,{"$f":"A6taxvalue-Input!M12+(Input!G148-Input!G182)","v":18.440155870874072},{"$f":"H13+H45+H149","v":17.642429285650106},{"$f":"I13+I45+I149","v":18.779270004314963},{"$f":"J13+J45+J149","v":39.489733234779891},{"$f":"K13+K45+K149","v":40.847282465244817},{"$f":"L13+L45+L149","v":53.809406619547183},{"$f":"IF(COUNT($H13:M13)>Input!$W$7,0, M13+M45+M149)","v":0},{"$f":"IF(COUNT($H13:N13)>Input!$W$7,0, N13+N45+N149)","v":0},{"$f":"IF(COUNT($H13:O13)>Input!$W$7,0, O13+O45+O149)","v":0},{"$f":"IF(COUNT($H13:P13)>Input!$W$7,0, P13+P45+P149)","v":0},{"$f":"IF(COUNT($H13:Q13)>Input!$W$7,0, Q13+Q45+Q149)","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,{"$f":"A7taxvalue-Input!M13+(Input!G149-Input!G183)","v":8.8717999999999986},{"$f":"H14+H46+H162","v":8.7276482293423268},{"$f":"I14+I46+I162","v":8.7928464586846538},{"$f":"J14+J46+J162","v":11.888019688026981},{"$f":"K14+K46+K162","v":11.724957917369307},{"$f":"L14+L46+L162","v":11.243310771711634},{"$f":"IF(COUNT($H14:M14)>Input!$W$7,0, M14+M46+M162)","v":0},{"$f":"IF(COUNT($H14:N14)>Input!$W$7,0, N14+N46+N162)","v":0},{"$f":"IF(COUNT($H14:O14)>Input!$W$7,0, O14+O46+O162)","v":0},{"$f":"IF(COUNT($H14:P14)>Input!$W$7,0, P14+P46+P162)","v":0},{"$f":"IF(COUNT($H14:Q14)>Input!$W$7,0, Q14+Q46+Q162)","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,{"$f":"A8taxvalue-Input!M14+(Input!G150-Input!G184)","v":1.6959583932402138},{"$f":"H15+H47+H175","v":0.38969346581048736},{"$f":"I15+I47+I175","v":-0.91657146161923908},{"$f":"J15+J47+J175","v":0.39416361095103447},{"$f":"K15+K47+K175","v":9.5323483501879736},{"$f":"L15+L47+L175","v":10.259455672758248},{"$f":"IF(COUNT($H15:M15)>Input!$W$7,0, M15+M47+M175)","v":0},{"$f":"IF(COUNT($H15:N15)>Input!$W$7,0, N15+N47+N175)","v":0},{"$f":"IF(COUNT($H15:O15)>Input!$W$7,0, O15+O47+O175)","v":0},{"$f":"IF(COUNT($H15:P15)>Input!$W$7,0, P15+P47+P175)","v":0},{"$f":"IF(COUNT($H15:Q15)>Input!$W$7,0, Q15+Q47+Q175)","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,{"$f":"A9taxvalue-Input!M15+(Input!G151-Input!G185)","v":48.857220711602345},{"$f":"H16+H48+H188","v":55.189243831602347},{"$f":"I16+I48+I188","v":57.457674471602346},{"$f":"J16+J48+J188","v":75.193875631602339},{"$f":"K16+K48+K188","v":81.78894496160234},{"$f":"L16+L48+L188","v":93.458524961602336},{"$f":"IF(COUNT($H16:M16)>Input!$W$7,0, M16+M48+M188)","v":0},{"$f":"IF(COUNT($H16:N16)>Input!$W$7,0, N16+N48+N188)","v":0},{"$f":"IF(COUNT($H16:O16)>Input!$W$7,0, O16+O48+O188)","v":0},{"$f":"IF(COUNT($H16:P16)>Input!$W$7,0, P16+P48+P188)","v":0},{"$f":"IF(COUNT($H16:Q16)>Input!$W$7,0, Q16+Q48+Q188)","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,{"$f":"A10taxvalue-Input!M16+(Input!G152-Input!G186)","v":189.16539995065114},{"$f":"H17+H49+H201","v":191.86539995065112},{"$f":"I17+I49+I201","v":211.10098979065111},{"$f":"J17+J49+J201","v":225.24398979065111},{"$f":"K17+K49+K201","v":233.27404579065112},{"$f":"L17+L49+L201","v":266.6521236123761},{"$f":"IF(COUNT($H17:M17)>Input!$W$7,0, M17+M49+M201)","v":0},{"$f":"IF(COUNT($H17:N17)>Input!$W$7,0, N17+N49+N201)","v":0},{"$f":"IF(COUNT($H17:O17)>Input!$W$7,0, O17+O49+O201)","v":0},{"$f":"IF(COUNT($H17:P17)>Input!$W$7,0, P17+P49+P201)","v":0},{"$f":"IF(COUNT($H17:Q17)>Input!$W$7,0, Q17+Q49+Q201)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"A11taxvalue-Input!M17+(Input!G153-Input!G187)","v":0},{"$f":"H18+H50+H214","v":0},{"$f":"I18+I50+I214","v":0},{"$f":"J18+J50+J214","v":0},{"$f":"K18+K50+K214","v":0},{"$f":"L18+L50+L214","v":0},{"$f":"IF(COUNT($H18:M18)>Input!$W$7,0, M18+M50+M214)","v":0},{"$f":"IF(COUNT($H18:N18)>Input!$W$7,0, N18+N50+N214)","v":0},{"$f":"IF(COUNT($H18:O18)>Input!$W$7,0, O18+O50+O214)","v":0},{"$f":"IF(COUNT($H18:P18)>Input!$W$7,0, P18+P50+P214)","v":0},{"$f":"IF(COUNT($H18:Q18)>Input!$W$7,0, Q18+Q50+Q214)","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,{"$f":"A12taxvalue-Input!M18+(Input!G154-Input!G188)","v":43.171168908821819},{"$f":"H19+H51+H227","v":41.98315250961835},{"$f":"I19+I51+I227","v":47.035836110414884},{"$f":"J19+J51+J227","v":49.473144711211418},{"$f":"K19+K51+K227","v":60.000047632007949},{"$f":"L19+L51+L227","v":62.893141454804486},{"$f":"IF(COUNT($H19:M19)>Input!$W$7,0, M19+M51+M227)","v":0},{"$f":"IF(COUNT($H19:N19)>Input!$W$7,0, N19+N51+N227)","v":0},{"$f":"IF(COUNT($H19:O19)>Input!$W$7,0, O19+O51+O227)","v":0},{"$f":"IF(COUNT($H19:P19)>Input!$W$7,0, P19+P51+P227)","v":0},{"$f":"IF(COUNT($H19:Q19)>Input!$W$7,0, Q19+Q51+Q227)","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,{"$f":"A13taxvalue-Input!M19+(Input!G155-Input!G189)","v":1.9507933676390632},{"$f":"H20+H52+H240","v":4.5831194070263717},{"$f":"I20+I52+I240","v":11.464919076413679},{"$f":"J20+J52+J240","v":19.737037545639062},{"$f":"K20+K52+K240","v":19.518326633639056},{"$f":"L20+L52+L240","v":21.852113696639059},{"$f":"IF(COUNT($H20:M20)>Input!$W$7,0, M20+M52+M240)","v":0},{"$f":"IF(COUNT($H20:N20)>Input!$W$7,0, N20+N52+N240)","v":0},{"$f":"IF(COUNT($H20:O20)>Input!$W$7,0, O20+O52+O240)","v":0},{"$f":"IF(COUNT($H20:P20)>Input!$W$7,0, P20+P52+P240)","v":0},{"$f":"IF(COUNT($H20:Q20)>Input!$W$7,0, Q20+Q52+Q240)","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,{"$f":"A14taxvalue-Input!M20+(Input!G156-Input!G190)","v":-0.1843809656180701},{"$f":"H21+H53+H253","v":-3.638096561807011E-2},{"$f":"I21+I53+I253","v":1.4752367715263223E-2},{"$f":"J21+J53+J253","v":8.1903438192989023E-4},{"$f":"K21+K53+K253","v":-1.3114298951403442E-2},{"$f":"L21+L53+L253","v":-2.0897632284736775E-2},{"$f":"IF(COUNT($H21:M21)>Input!$W$7,0, M21+M53+M253)","v":0},{"$f":"IF(COUNT($H21:N21)>Input!$W$7,0, N21+N53+N253)","v":0},{"$f":"IF(COUNT($H21:O21)>Input!$W$7,0, O21+O53+O253)","v":0},{"$f":"IF(COUNT($H21:P21)>Input!$W$7,0, P21+P53+P253)","v":0},{"$f":"IF(COUNT($H21:Q21)>Input!$W$7,0, Q21+Q53+Q253)","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,{"$f":"A15taxvalue-Input!M21+(Input!G157-Input!G191)","v":5.7484E-2},{"$f":"H22+H54+H266","v":0.11948400000000001},{"$f":"I22+I54+I266","v":1.413284},{"$f":"J22+J54+J266","v":2.2230839999999996},{"$f":"K22+K54+K266","v":2.2178529999999999},{"$f":"L22+L54+L266","v":1.98124557},{"$f":"IF(COUNT($H22:M22)>Input!$W$7,0, M22+M54+M266)","v":0},{"$f":"IF(COUNT($H22:N22)>Input!$W$7,0, N22+N54+N266)","v":0},{"$f":"IF(COUNT($H22:O22)>Input!$W$7,0, O22+O54+O266)","v":0},{"$f":"IF(COUNT($H22:P22)>Input!$W$7,0, P22+P54+P266)","v":0},{"$f":"IF(COUNT($H22:Q22)>Input!$W$7,0, Q22+Q54+Q266)","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,{"$f":"A16taxvalue-Input!M22+(Input!G158-Input!G192)","v":10.518389955575101},{"$f":"H23+H55+H279","v":9.0587685377295415},{"$f":"I23+I55+I279","v":7.559987154169697},{"$f":"J23+J55+J279","v":8.0553385277527099},{"$f":"K23+K55+K279","v":7.8192437270500079},{"$f":"L23+L55+L279","v":11.327479417717955},{"$f":"IF(COUNT($H23:M23)>Input!$W$7,0, M23+M55+M279)","v":0},{"$f":"IF(COUNT($H23:N23)>Input!$W$7,0, N23+N55+N279)","v":0},{"$f":"IF(COUNT($H23:O23)>Input!$W$7,0, O23+O55+O279)","v":0},{"$f":"IF(COUNT($H23:P23)>Input!$W$7,0, P23+P55+P279)","v":0},{"$f":"IF(COUNT($H23:Q23)>Input!$W$7,0, Q23+Q55+Q279)","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,{"$f":"A17taxvalue-Input!M23+(Input!G159-Input!G193)","v":2.7032750519674584},{"$f":"H24+H56+H292","v":5.5773383551564155},{"$f":"I24+I56+I292","v":6.3080016583453729},{"$f":"J24+J56+J292","v":5.4036649615343304},{"$f":"K24+K56+K292","v":6.4058362647232876},{"$f":"L24+L56+L292","v":7.0699034184674581},{"$f":"IF(COUNT($H24:M24)>Input!$W$7,0, M24+M56+M292)","v":0},{"$f":"IF(COUNT($H24:N24)>Input!$W$7,0, N24+N56+N292)","v":0},{"$f":"IF(COUNT($H24:O24)>Input!$W$7,0, O24+O56+O292)","v":0},{"$f":"IF(COUNT($H24:P24)>Input!$W$7,0, P24+P56+P292)","v":0},{"$f":"IF(COUNT($H24:Q24)>Input!$W$7,0, Q24+Q56+Q292)","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,{"$f":"A18taxvalue-Input!M24+(Input!G160-Input!G194)","v":5.3870000000000005},{"$f":"H25+H57+H305","v":5.3870000000000005},{"$f":"I25+I57+I305","v":4.6670000000000007},{"$f":"J25+J57+J305","v":4.4570000000000007},{"$f":"K25+K57+K305","v":5.926000000000001},{"$f":"L25+L57+L305","v":5.926000000000001},{"$f":"IF(COUNT($H25:M25)>Input!$W$7,0, M25+M57+M305)","v":0},{"$f":"IF(COUNT($H25:N25)>Input!$W$7,0, N25+N57+N305)","v":0},{"$f":"IF(COUNT($H25:O25)>Input!$W$7,0, O25+O57+O305)","v":0},{"$f":"IF(COUNT($H25:P25)>Input!$W$7,0, P25+P57+P305)","v":0},{"$f":"IF(COUNT($H25:Q25)>Input!$W$7,0, Q25+Q57+Q305)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"A19taxvalue-Input!M25+(Input!G161-Input!G195)","v":0},{"$f":"H26+H58+H318","v":0},{"$f":"I26+I58+I318","v":0},{"$f":"J26+J58+J318","v":0},{"$f":"K26+K58+K318","v":0},{"$f":"L26+L58+L318","v":0},{"$f":"IF(COUNT($H26:M26)>Input!$W$7,0, M26+M58+M318)","v":0},{"$f":"IF(COUNT($H26:N26)>Input!$W$7,0, N26+N58+N318)","v":0},{"$f":"IF(COUNT($H26:O26)>Input!$W$7,0, O26+O58+O318)","v":0},{"$f":"IF(COUNT($H26:P26)>Input!$W$7,0, P26+P58+P318)","v":0},{"$f":"IF(COUNT($H26:Q26)>Input!$W$7,0, Q26+Q58+Q318)","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,{"$f":"A20taxvalue-Input!M26+(Input!G162-Input!G196)","v":0},{"$f":"H27+H59+H331","v":8.7390840880838425},{"$f":"I27+I59+I331","v":8.5358495744074734},{"$f":"J27+J59+J331","v":8.3326150607311043},{"$f":"K27+K59+K331","v":8.1293805470547351},{"$f":"L27+L59+L331","v":7.9261460333783669},{"$f":"IF(COUNT($H27:M27)>Input!$W$7,0, M27+M59+M331)","v":0},{"$f":"IF(COUNT($H27:N27)>Input!$W$7,0, N27+N59+N331)","v":0},{"$f":"IF(COUNT($H27:O27)>Input!$W$7,0, O27+O59+O331)","v":0},{"$f":"IF(COUNT($H27:P27)>Input!$W$7,0, P27+P59+P331)","v":0},{"$f":"IF(COUNT($H27:Q27)>Input!$W$7,0, Q27+Q59+Q331)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"A21taxvalue-Input!M27+(Input!G163-Input!G197)","v":0},{"$f":"H28+H60+H344","v":0},{"$f":"I28+I60+I344","v":0},{"$f":"J28+J60+J344","v":0},{"$f":"K28+K60+K344","v":0},{"$f":"L28+L60+L344","v":0},{"$f":"IF(COUNT($H28:M28)>Input!$W$7,0, M28+M60+M344)","v":0},{"$f":"IF(COUNT($H28:N28)>Input!$W$7,0, N28+N60+N344)","v":0},{"$f":"IF(COUNT($H28:O28)>Input!$W$7,0, O28+O60+O344)","v":0},{"$f":"IF(COUNT($H28:P28)>Input!$W$7,0, P28+P60+P344)","v":0},{"$f":"IF(COUNT($H28:Q28)>Input!$W$7,0, Q28+Q60+Q344)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"A22taxvalue-Input!M28+(Input!G164-Input!G198)","v":0},{"$f":"H29+H61+H357","v":0},{"$f":"I29+I61+I357","v":0},{"$f":"J29+J61+J357","v":0},{"$f":"K29+K61+K357","v":0},{"$f":"L29+L61+L357","v":0},{"$f":"IF(COUNT($H29:M29)>Input!$W$7,0, M29+M61+M357)","v":0},{"$f":"IF(COUNT($H29:N29)>Input!$W$7,0, N29+N61+N357)","v":0},{"$f":"IF(COUNT($H29:O29)>Input!$W$7,0, O29+O61+O357)","v":0},{"$f":"IF(COUNT($H29:P29)>Input!$W$7,0, P29+P61+P357)","v":0},{"$f":"IF(COUNT($H29:Q29)>Input!$W$7,0, Q29+Q61+Q357)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"A23taxvalue-Input!M29+(Input!G165-Input!G199)","v":0},{"$f":"H30+H62+H370","v":0},{"$f":"I30+I62+I370","v":0},{"$f":"J30+J62+J370","v":0},{"$f":"K30+K62+K370","v":0},{"$f":"L30+L62+L370","v":0},{"$f":"IF(COUNT($H30:M30)>Input!$W$7,0, M30+M62+M370)","v":0},{"$f":"IF(COUNT($H30:N30)>Input!$W$7,0, N30+N62+N370)","v":0},{"$f":"IF(COUNT($H30:O30)>Input!$W$7,0, O30+O62+O370)","v":0},{"$f":"IF(COUNT($H30:P30)>Input!$W$7,0, P30+P62+P370)","v":0},{"$f":"IF(COUNT($H30:Q30)>Input!$W$7,0, Q30+Q62+Q370)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"A24taxvalue-Input!M30+(Input!G166-Input!G200)","v":0},{"$f":"H31+H63+H383","v":0},{"$f":"I31+I63+I383","v":0},{"$f":"J31+J63+J383","v":0},{"$f":"K31+K63+K383","v":0},{"$f":"L31+L63+L383","v":0},{"$f":"IF(COUNT($H31:M31)>Input!$W$7,0, M31+M63+M383)","v":0},{"$f":"IF(COUNT($H31:N31)>Input!$W$7,0, N31+N63+N383)","v":0},{"$f":"IF(COUNT($H31:O31)>Input!$W$7,0, O31+O63+O383)","v":0},{"$f":"IF(COUNT($H31:P31)>Input!$W$7,0, P31+P63+P383)","v":0},{"$f":"IF(COUNT($H31:Q31)>Input!$W$7,0, Q31+Q63+Q383)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"A25taxvalue-Input!M31+(Input!G167-Input!G201)","v":0},{"$f":"H32+H64+H396","v":0},{"$f":"I32+I64+I396","v":0},{"$f":"J32+J64+J396","v":0},{"$f":"K32+K64+K396","v":0},{"$f":"L32+L64+L396","v":0},{"$f":"IF(COUNT($H32:M32)>Input!$W$7,0, M32+M64+M396)","v":0},{"$f":"IF(COUNT($H32:N32)>Input!$W$7,0, N32+N64+N396)","v":0},{"$f":"IF(COUNT($H32:O32)>Input!$W$7,0, O32+O64+O396)","v":0},{"$f":"IF(COUNT($H32:P32)>Input!$W$7,0, P32+P64+P396)","v":0},{"$f":"IF(COUNT($H32:Q32)>Input!$W$7,0, Q32+Q64+Q396)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"A26taxvalue-Input!M32+(Input!G168-Input!G202)","v":0},{"$f":"H33+H65+H409","v":0},{"$f":"I33+I65+I409","v":0},{"$f":"J33+J65+J409","v":0},{"$f":"K33+K65+K409","v":0},{"$f":"L33+L65+L409","v":0},{"$f":"IF(COUNT($H33:M33)>Input!$W$7,0, M33+M65+M409)","v":0},{"$f":"IF(COUNT($H33:N33)>Input!$W$7,0, N33+N65+N409)","v":0},{"$f":"IF(COUNT($H33:O33)>Input!$W$7,0, O33+O65+O409)","v":0},{"$f":"IF(COUNT($H33:P33)>Input!$W$7,0, P33+P65+P409)","v":0},{"$f":"IF(COUNT($H33:Q33)>Input!$W$7,0, Q33+Q65+Q409)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"A27taxvalue-Input!M33+(Input!G169-Input!G203)","v":0},{"$f":"H34+H66+H422","v":0},{"$f":"I34+I66+I422","v":0},{"$f":"J34+J66+J422","v":0},{"$f":"K34+K66+K422","v":0},{"$f":"L34+L66+L422","v":0},{"$f":"IF(COUNT($H34:M34)>Input!$W$7,0, M34+M66+M422)","v":0},{"$f":"IF(COUNT($H34:N34)>Input!$W$7,0, N34+N66+N422)","v":0},{"$f":"IF(COUNT($H34:O34)>Input!$W$7,0, O34+O66+O422)","v":0},{"$f":"IF(COUNT($H34:P34)>Input!$W$7,0, P34+P66+P422)","v":0},{"$f":"IF(COUNT($H34:Q34)>Input!$W$7,0, Q34+Q66+Q422)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"A28taxvalue-Input!M34+(Input!G170-Input!G204)","v":0},{"$f":"H35+H67+H435","v":0},{"$f":"I35+I67+I435","v":0},{"$f":"J35+J67+J435","v":0},{"$f":"K35+K67+K435","v":0},{"$f":"L35+L67+L435","v":0},{"$f":"IF(COUNT($H35:M35)>Input!$W$7,0, M35+M67+M435)","v":0},{"$f":"IF(COUNT($H35:N35)>Input!$W$7,0, N35+N67+N435)","v":0},{"$f":"IF(COUNT($H35:O35)>Input!$W$7,0, O35+O67+O435)","v":0},{"$f":"IF(COUNT($H35:P35)>Input!$W$7,0, P35+P67+P435)","v":0},{"$f":"IF(COUNT($H35:Q35)>Input!$W$7,0, Q35+Q67+Q435)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"A29taxvalue-Input!M35+(Input!G171-Input!G205)","v":0},{"$f":"H36+H68+H448","v":0},{"$f":"I36+I68+I448","v":0},{"$f":"J36+J68+J448","v":0},{"$f":"K36+K68+K448","v":0},{"$f":"L36+L68+L448","v":0},{"$f":"IF(COUNT($H36:M36)>Input!$W$7,0, M36+M68+M448)","v":0},{"$f":"IF(COUNT($H36:N36)>Input!$W$7,0, N36+N68+N448)","v":0},{"$f":"IF(COUNT($H36:O36)>Input!$W$7,0, O36+O68+O448)","v":0},{"$f":"IF(COUNT($H36:P36)>Input!$W$7,0, P36+P68+P448)","v":0},{"$f":"IF(COUNT($H36:Q36)>Input!$W$7,0, Q36+Q68+Q448)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"A30taxvalue-Input!M36+(Input!G172-Input!G206)","v":0},{"$f":"H37+H69+H461","v":0},{"$f":"I37+I69+I461","v":0},{"$f":"J37+J69+J461","v":0},{"$f":"K37+K69+K461","v":0},{"$f":"L37+L69+L461","v":0},{"$f":"IF(COUNT($H37:M37)>Input!$W$7,0, M37+M69+M461)","v":0},{"$f":"IF(COUNT($H37:N37)>Input!$W$7,0, N37+N69+N461)","v":0},{"$f":"IF(COUNT($H37:O37)>Input!$W$7,0, O37+O69+O461)","v":0},{"$f":"IF(COUNT($H37:P37)>Input!$W$7,0, P37+P69+P461)","v":0},{"$f":"IF(COUNT($H37:Q37)>Input!$W$7,0, Q37+Q69+Q461)","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,null,{"$f":"SUM(H40:H69)","v":645.08884768808389},{"$f":"SUM(I40:I69)","v":641.68661629999997},{"$f":"SUM(J40:J69)","v":452.68152642000007},441.91225759000002,{"$f":"SUM(L40:L69)","v":507.33955077764847},0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,{"$f":"Input!H143-Input!H177","v":432.86500000000001},{"$f":"Input!I143-Input!I177","v":306.46594885999997},{"$f":"Input!J143-Input!J177","v":90.137},{"$f":"Input!K143-Input!K177","v":257.03899999999999},{"$f":"Input!L143-Input!L177","v":213.956845209325},{"$f":"Input!M143-Input!M177","v":0},{"$f":"Input!N143-Input!N177","v":0},{"$f":"Input!O143-Input!O177","v":0},{"$f":"Input!P143-Input!P177","v":0},{"$f":"Input!Q143-Input!Q177","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,{"$f":"Input!H144-Input!H178","v":0},{"$f":"Input!I144-Input!I178","v":5.7569999999999997},{"$f":"Input!J144-Input!J178","v":13.840999999999999},{"$f":"Input!K144-Input!K178","v":4.2480999999999998E-2},{"$f":"Input!L144-Input!L178","v":0},{"$f":"Input!M144-Input!M178","v":0},{"$f":"Input!N144-Input!N178","v":0},{"$f":"Input!O144-Input!O178","v":0},{"$f":"Input!P144-Input!P178","v":0},{"$f":"Input!Q144-Input!Q178","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,{"$f":"Input!H145-Input!H179","v":0},{"$f":"Input!I145-Input!I179","v":0},{"$f":"Input!J145-Input!J179","v":0},{"$f":"Input!K145-Input!K179","v":0},{"$f":"Input!L145-Input!L179","v":0},{"$f":"Input!M145-Input!M179","v":0},{"$f":"Input!N145-Input!N179","v":0},{"$f":"Input!O145-Input!O179","v":0},{"$f":"Input!P145-Input!P179","v":0},{"$f":"Input!Q145-Input!Q179","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,{"$f":"Input!H146-Input!H180","v":135.44200000000001},{"$f":"Input!I146-Input!I180","v":223.74291483481812},{"$f":"Input!J146-Input!J180","v":193.666},{"$f":"Input!K146-Input!K180","v":85.50590342000001},{"$f":"Input!L146-Input!L180","v":130.54720801149932},{"$f":"Input!M146-Input!M180","v":0},{"$f":"Input!N146-Input!N180","v":0},{"$f":"Input!O146-Input!O180","v":0},{"$f":"Input!P146-Input!P180","v":0},{"$f":"Input!Q146-Input!Q180","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,{"$f":"Input!H147-Input!H181","v":45.558999999999997},{"$f":"Input!I147-Input!I181","v":56.422987751293043},{"$f":"Input!J147-Input!J181","v":67.134},{"$f":"Input!K147-Input!K181","v":34.185437},{"$f":"Input!L147-Input!L181","v":66.285997994761786},{"$f":"Input!M147-Input!M181","v":0},{"$f":"Input!N147-Input!N181","v":0},{"$f":"Input!O147-Input!O181","v":0},{"$f":"Input!P147-Input!P181","v":0},{"$f":"Input!Q147-Input!Q181","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,{"$f":"Input!H148-Input!H182","v":2.3319999999999999},{"$f":"Input!I148-Input!I182","v":4.4531273038888246},{"$f":"Input!J148-Input!J182","v":24.382999999999999},{"$f":"Input!K148-Input!K182","v":6.9807259999999998},{"$f":"Input!L148-Input!L182","v":19.143759003837438},{"$f":"Input!M148-Input!M182","v":0},{"$f":"Input!N148-Input!N182","v":0},{"$f":"Input!O148-Input!O182","v":0},{"$f":"Input!P148-Input!P182","v":0},{"$f":"Input!Q148-Input!Q182","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,{"$f":"Input!H149-Input!H183","v":0.22600000000000001},{"$f":"Input!I149-Input!I183","v":0.441},{"$f":"Input!J149-Input!J183","v":3.4820000000000002},{"$f":"Input!K149-Input!K183","v":0.31081500000000001},{"$f":"Input!L149-Input!L183","v":0},{"$f":"Input!M149-Input!M183","v":0},{"$f":"Input!N149-Input!N183","v":0},{"$f":"Input!O149-Input!O183","v":0},{"$f":"Input!P149-Input!P183","v":0},{"$f":"Input!Q149-Input!Q183","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,{"$f":"Input!H150-Input!H184","v":0},{"$f":"Input!I150-Input!I184","v":0},{"$f":"Input!J150-Input!J184","v":2.617},{"$f":"Input!K150-Input!K184","v":10.662533},{"$f":"Input!L150-Input!L184","v":3.14},{"$f":"Input!M150-Input!M184","v":0},{"$f":"Input!N150-Input!N184","v":0},{"$f":"Input!O150-Input!O184","v":0},{"$f":"Input!P150-Input!P184","v":0},{"$f":"Input!Q150-Input!Q184","v":0}]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,{"$f":"Input!H151-Input!H185","v":6.3320231199999997},{"$f":"Input!I151-Input!I185","v":2.2684306400000001},{"$f":"Input!J151-Input!J185","v":17.73620116},{"$f":"Input!K151-Input!K185","v":6.5950693300000003},{"$f":"Input!L151-Input!L185","v":11.669579999999998},{"$f":"Input!M151-Input!M185","v":0},{"$f":"Input!N151-Input!N185","v":0},{"$f":"Input!O151-Input!O185","v":0},{"$f":"Input!P151-Input!P185","v":0},{"$f":"Input!Q151-Input!Q185","v":0}]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,{"$f":"Input!H152-Input!H186","v":2.7},{"$f":"Input!I152-Input!I186","v":19.235589840000003},{"$f":"Input!J152-Input!J186","v":14.143000000000001},{"$f":"Input!K152-Input!K186","v":8.0300560000000001},{"$f":"Input!L152-Input!L186","v":33.378077821725},{"$f":"Input!M152-Input!M186","v":0},{"$f":"Input!N152-Input!N186","v":0},{"$f":"Input!O152-Input!O186","v":0},{"$f":"Input!P152-Input!P186","v":0},{"$f":"Input!Q152-Input!Q186","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"Input!H153-Input!H187","v":0},{"$f":"Input!I153-Input!I187","v":0},{"$f":"Input!J153-Input!J187","v":0},{"$f":"Input!K153-Input!K187","v":0},{"$f":"Input!L153-Input!L187","v":0},{"$f":"Input!M153-Input!M187","v":0},{"$f":"Input!N153-Input!N187","v":0},{"$f":"Input!O153-Input!O187","v":0},{"$f":"Input!P153-Input!P187","v":0},{"$f":"Input!Q153-Input!Q187","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,{"$f":"Input!H154-Input!H188","v":9.1999999999999998E-2},{"$f":"Input!I154-Input!I188","v":6.335},{"$f":"Input!J154-Input!J188","v":3.8780000000000001},{"$f":"Input!K154-Input!K188","v":12.06454432},{"$f":"Input!L154-Input!L188","v":4.7323488300000003},{"$f":"Input!M154-Input!M188","v":0},{"$f":"Input!N154-Input!N188","v":0},{"$f":"Input!O154-Input!O188","v":0},{"$f":"Input!P154-Input!P188","v":0},{"$f":"Input!Q154-Input!Q188","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,{"$f":"Input!H155-Input!H189","v":5.9889999999999999},{"$f":"Input!I155-Input!I189","v":12.63407363},{"$f":"Input!J155-Input!J189","v":16.678000000000001},{"$f":"Input!K155-Input!K189","v":12.70391854},{"$f":"Input!L155-Input!L189","v":16.613369205000001},{"$f":"Input!M155-Input!M189","v":0},{"$f":"Input!N155-Input!N189","v":0},{"$f":"Input!O155-Input!O189","v":0},{"$f":"Input!P155-Input!P189","v":0},{"$f":"Input!Q155-Input!Q189","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,{"$f":"Input!H156-Input!H190","v":0.14799999999999999},{"$f":"Input!I156-Input!I190","v":6.0999999999999999E-2},{"$f":"Input!J156-Input!J190","v":0},{"$f":"Input!K156-Input!K190","v":0},{"$f":"Input!L156-Input!L190","v":6.1499999999999992E-3},{"$f":"Input!M156-Input!M190","v":0},{"$f":"Input!N156-Input!N190","v":0},{"$f":"Input!O156-Input!O190","v":0},{"$f":"Input!P156-Input!P190","v":0},{"$f":"Input!Q156-Input!Q190","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,{"$f":"Input!H157-Input!H191","v":6.2E-2},{"$f":"Input!I157-Input!I191","v":1.3},{"$f":"Input!J157-Input!J191","v":0.94599999999999995},{"$f":"Input!K157-Input!K191","v":0.22556899999999999},{"$f":"Input!L157-Input!L191","v":1.6749470000000002E-2},{"$f":"Input!M157-Input!M191","v":0},{"$f":"Input!N157-Input!N191","v":0},{"$f":"Input!O157-Input!O191","v":0},{"$f":"Input!P157-Input!P191","v":0},{"$f":"Input!Q157-Input!Q191","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,{"$f":"Input!H158-Input!H192","v":0.89574047999999973},{"$f":"Input!I158-Input!I192","v":0.98454343999999994},{"$f":"Input!J158-Input!J192","v":3.1193252600000001},{"$f":"Input!K158-Input!K192","v":2.8334969800000001},{"$f":"Input!L158-Input!L192","v":4.9358032650000006},{"$f":"Input!M158-Input!M192","v":0},{"$f":"Input!N158-Input!N192","v":0},{"$f":"Input!O158-Input!O192","v":0},{"$f":"Input!P158-Input!P192","v":0},{"$f":"Input!Q158-Input!Q192","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,{"$f":"Input!H159-Input!H193","v":3.7069999999999999},{"$f":"Input!I159-Input!I193","v":2.3050000000000002},{"$f":"Input!J159-Input!J193","v":1.131},{"$f":"Input!K159-Input!K193","v":3.2637079999999998},{"$f":"Input!L159-Input!L193","v":2.9136619665000003},{"$f":"Input!M159-Input!M193","v":0},{"$f":"Input!N159-Input!N193","v":0},{"$f":"Input!O159-Input!O193","v":0},{"$f":"Input!P159-Input!P193","v":0},{"$f":"Input!Q159-Input!Q193","v":0}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,{"$f":"Input!H160-Input!H194","v":0},{"$f":"Input!I160-Input!I194","v":-0.72},{"$f":"Input!J160-Input!J194","v":-0.21},{"$f":"Input!K160-Input!K194","v":1.4690000000000001},{"$f":"Input!L160-Input!L194","v":0},{"$f":"Input!M160-Input!M194","v":0},{"$f":"Input!N160-Input!N194","v":0},{"$f":"Input!O160-Input!O194","v":0},{"$f":"Input!P160-Input!P194","v":0},{"$f":"Input!Q160-Input!Q194","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"Input!H161-Input!H195","v":0},{"$f":"Input!I161-Input!I195","v":0},{"$f":"Input!J161-Input!J195","v":0},{"$f":"Input!K161-Input!K195","v":0},{"$f":"Input!L161-Input!L195","v":0},{"$f":"Input!M161-Input!M195","v":0},{"$f":"Input!N161-Input!N195","v":0},{"$f":"Input!O161-Input!O195","v":0},{"$f":"Input!P161-Input!P195","v":0},{"$f":"Input!Q161-Input!Q195","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,{"$f":"Input!H162-Input!H196","v":8.7390840880838425},{"$f":"Input!I162-Input!I196","v":0},{"$f":"Input!J162-Input!J196","v":0},{"$f":"Input!K162-Input!K196","v":0},{"$f":"Input!L162-Input!L196","v":0},{"$f":"Input!M162-Input!M196","v":0},{"$f":"Input!N162-Input!N196","v":0},{"$f":"Input!O162-Input!O196","v":0},{"$f":"Input!P162-Input!P196","v":0},{"$f":"Input!Q162-Input!Q196","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"Input!H163-Input!H197","v":0},{"$f":"Input!I163-Input!I197","v":0},{"$f":"Input!J163-Input!J197","v":0},{"$f":"Input!K163-Input!K197","v":0},{"$f":"Input!L163-Input!L197","v":0},{"$f":"Input!M163-Input!M197","v":0},{"$f":"Input!N163-Input!N197","v":0},{"$f":"Input!O163-Input!O197","v":0},{"$f":"Input!P163-Input!P197","v":0},{"$f":"Input!Q163-Input!Q197","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"Input!H164-Input!H198","v":0},{"$f":"Input!I164-Input!I198","v":0},{"$f":"Input!J164-Input!J198","v":0},{"$f":"Input!K164-Input!K198","v":0},{"$f":"Input!L164-Input!L198","v":0},{"$f":"Input!M164-Input!M198","v":0},{"$f":"Input!N164-Input!N198","v":0},{"$f":"Input!O164-Input!O198","v":0},{"$f":"Input!P164-Input!P198","v":0},{"$f":"Input!Q164-Input!Q198","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"Input!H165-Input!H199","v":0},{"$f":"Input!I165-Input!I199","v":0},{"$f":"Input!J165-Input!J199","v":0},{"$f":"Input!K165-Input!K199","v":0},{"$f":"Input!L165-Input!L199","v":0},{"$f":"Input!M165-Input!M199","v":0},{"$f":"Input!N165-Input!N199","v":0},{"$f":"Input!O165-Input!O199","v":0},{"$f":"Input!P165-Input!P199","v":0},{"$f":"Input!Q165-Input!Q199","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"Input!H166-Input!H200","v":0},{"$f":"Input!I166-Input!I200","v":0},{"$f":"Input!J166-Input!J200","v":0},{"$f":"Input!K166-Input!K200","v":0},{"$f":"Input!L166-Input!L200","v":0},{"$f":"Input!M166-Input!M200","v":0},{"$f":"Input!N166-Input!N200","v":0},{"$f":"Input!O166-Input!O200","v":0},{"$f":"Input!P166-Input!P200","v":0},{"$f":"Input!Q166-Input!Q200","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"Input!H167-Input!H201","v":0},{"$f":"Input!I167-Input!I201","v":0},{"$f":"Input!J167-Input!J201","v":0},{"$f":"Input!K167-Input!K201","v":0},{"$f":"Input!L167-Input!L201","v":0},{"$f":"Input!M167-Input!M201","v":0},{"$f":"Input!N167-Input!N201","v":0},{"$f":"Input!O167-Input!O201","v":0},{"$f":"Input!P167-Input!P201","v":0},{"$f":"Input!Q167-Input!Q201","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"Input!H168-Input!H202","v":0},{"$f":"Input!I168-Input!I202","v":0},{"$f":"Input!J168-Input!J202","v":0},{"$f":"Input!K168-Input!K202","v":0},{"$f":"Input!L168-Input!L202","v":0},{"$f":"Input!M168-Input!M202","v":0},{"$f":"Input!N168-Input!N202","v":0},{"$f":"Input!O168-Input!O202","v":0},{"$f":"Input!P168-Input!P202","v":0},{"$f":"Input!Q168-Input!Q202","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"Input!H169-Input!H203","v":0},{"$f":"Input!I169-Input!I203","v":0},{"$f":"Input!J169-Input!J203","v":0},{"$f":"Input!K169-Input!K203","v":0},{"$f":"Input!L169-Input!L203","v":0},{"$f":"Input!M169-Input!M203","v":0},{"$f":"Input!N169-Input!N203","v":0},{"$f":"Input!O169-Input!O203","v":0},{"$f":"Input!P169-Input!P203","v":0},{"$f":"Input!Q169-Input!Q203","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"Input!H170-Input!H204","v":0},{"$f":"Input!I170-Input!I204","v":0},{"$f":"Input!J170-Input!J204","v":0},{"$f":"Input!K170-Input!K204","v":0},{"$f":"Input!L170-Input!L204","v":0},{"$f":"Input!M170-Input!M204","v":0},{"$f":"Input!N170-Input!N204","v":0},{"$f":"Input!O170-Input!O204","v":0},{"$f":"Input!P170-Input!P204","v":0},{"$f":"Input!Q170-Input!Q204","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"Input!H171-Input!H205","v":0},{"$f":"Input!I171-Input!I205","v":0},{"$f":"Input!J171-Input!J205","v":0},{"$f":"Input!K171-Input!K205","v":0},{"$f":"Input!L171-Input!L205","v":0},{"$f":"Input!M171-Input!M205","v":0},{"$f":"Input!N171-Input!N205","v":0},{"$f":"Input!O171-Input!O205","v":0},{"$f":"Input!P171-Input!P205","v":0},{"$f":"Input!Q171-Input!Q205","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"Input!H172-Input!H206","v":0},{"$f":"Input!I172-Input!I206","v":0},{"$f":"Input!J172-Input!J206","v":0},{"$f":"Input!K172-Input!K206","v":0},{"$f":"Input!L172-Input!L206","v":0},{"$f":"Input!M172-Input!M206","v":0},{"$f":"Input!N172-Input!N206","v":0},{"$f":"Input!O172-Input!O206","v":0},{"$f":"Input!P172-Input!P206","v":0},{"$f":"Input!Q172-Input!Q206","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,null,{"$f":"H84+H97+H110+H123+H136+H149+H162+H175+H188+H201+H214+H227+H240+H253+H266+H279+H292+H305+H318+H331+H344+H357+H370+H383+H396+H409+H422+H435+H448+H461","v":-98.955592061575743},-118.77808353605411,-139.38031695720031,-159.43377493645406,-171.20047885183817,0,0,0,0,0]
[null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F72:F72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F72:H72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F72:I72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F72:J72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F72:K72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F72:L72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F72:M72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F72:N72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F72:O72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F72:P72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":42.70628571428572}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:H74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:I74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:J74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:K74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:L74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:M74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:N74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:O74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E74),(Input!$H$143-Input!$H$177)-SUM($H74:P74),(Input!$H$143-Input!$H$177)/A1taxstdlife))","v":9.112947368421052}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:I75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:J75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:K75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:L75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:M75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:N75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:O75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E75),(Input!$I$143-Input!$I$177)-SUM($I75:P75),(Input!$I$143-Input!$I$177)/A1taxstdlife))","v":6.4519147128421048}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:J76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:K76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:L76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:M76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:N76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:O76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E76),(Input!$J$143-Input!$J$177)-SUM($J76:P76),(Input!$J$143-Input!$J$177)/A1taxstdlife))","v":1.8976210526315789}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:K77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:L77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:M77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:N77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:O77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E77),(Input!$K$143-Input!$K$177)-SUM($K77:P77),(Input!$K$143-Input!$K$177)/A1taxstdlife))","v":5.411347368421052}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A1taxstdlife+$E78),(Input!$L$143-Input!$L$177)-SUM($L78:L78),(Input!$L$143-Input!$L$177)/A1taxstdlife))","v":4.5043546359857896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E78),(Input!$L$143-Input!$L$177)-SUM($L78:M78),(Input!$L$143-Input!$L$177)/A1taxstdlife))","v":4.5043546359857896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E78),(Input!$L$143-Input!$L$177)-SUM($L78:N78),(Input!$L$143-Input!$L$177)/A1taxstdlife))","v":4.5043546359857896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E78),(Input!$L$143-Input!$L$177)-SUM($L78:O78),(Input!$L$143-Input!$L$177)/A1taxstdlife))","v":4.5043546359857896},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E78),(Input!$L$143-Input!$L$177)-SUM($L78:P78),(Input!$L$143-Input!$L$177)/A1taxstdlife))","v":4.5043546359857896}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A1taxstdlife+$E79),(Input!$M$143-Input!$M$177)-SUM($M79:M79),(Input!$M$143-Input!$M$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E79),(Input!$M$143-Input!$M$177)-SUM($M79:N79),(Input!$M$143-Input!$M$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E79),(Input!$M$143-Input!$M$177)-SUM($M79:O79),(Input!$M$143-Input!$M$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E79),(Input!$M$143-Input!$M$177)-SUM($M79:P79),(Input!$M$143-Input!$M$177)/A1taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A1taxstdlife+$E80),(Input!$N$143-Input!$N$177)-SUM($N80:N80),(Input!$N$143-Input!$N$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E80),(Input!$N$143-Input!$N$177)-SUM($N80:O80),(Input!$N$143-Input!$N$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E80),(Input!$N$143-Input!$N$177)-SUM($N80:P80),(Input!$N$143-Input!$N$177)/A1taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A1taxstdlife+$E81),(Input!$O$143-Input!$O$177)-SUM($O81:O81),(Input!$O$143-Input!$O$177)/A1taxstdlife))","v":0},{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E81),(Input!$O$143-Input!$O$177)-SUM($O81:P81),(Input!$O$143-Input!$O$177)/A1taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A1taxstdlife+$E82),(Input!$P$143-Input!$P$177)-SUM($P82:P82),(Input!$P$143-Input!$P$177)/A1taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,null,null,{"$f":"-SUM(H72:H83)","v":-42.70628571428572},{"$f":"-SUM(I72:I83)","v":-51.819233082706774},{"$f":"-SUM(J72:J83)","v":-58.271147795548877},{"$f":"-SUM(K72:K83)","v":-60.168768848180456},{"$f":"-SUM(L72:L83)","v":-65.58011621660151},{"$f":"IF(COUNT($H84:L84)>=Input!$W$7,0, -SUM(M72:M83))","v":0},{"$f":"IF(COUNT($H84:M84)>=Input!$W$7,0, -SUM(N72:N83))","v":0},{"$f":"IF(COUNT($H84:N84)>=Input!$W$7,0, -SUM(O72:O83))","v":0},{"$f":"IF(COUNT($H84:O84)>=Input!$W$7,0, -SUM(P72:P83))","v":0},{"$f":"IF(COUNT($H84:P84)>=Input!$W$7,0, -SUM(Q72:Q83))","v":0}]
[null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F85:F85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F85:H85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F85:I85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F85:J85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F85:K85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F85:L85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F85:M85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F85:N85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F85:O85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F85:P85),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0.50394288647286645}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:H87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:I87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:J87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:K87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:L87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:M87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:N87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:O87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E87),(Input!$H$144-Input!$H$178)-SUM($H87:P87),(Input!$H$144-Input!$H$178)/A2taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:I88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:J88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:K88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:L88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:M88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:N88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:O88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E88),(Input!$I$144-Input!$I$178)-SUM($I88:P88),(Input!$I$144-Input!$I$178)/A2taxstdlife))","v":0.12793333333333332}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:J89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:K89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:L89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:M89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:N89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:O89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E89),(Input!$J$144-Input!$J$178)-SUM($J89:P89),(Input!$J$144-Input!$J$178)/A2taxstdlife))","v":0.30757777777777778}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:K90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:L90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:M90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:N90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:O90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E90),(Input!$K$144-Input!$K$178)-SUM($K90:P90),(Input!$K$144-Input!$K$178)/A2taxstdlife))","v":9.4402222222222216E-4}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A2taxstdlife+$E91),(Input!$L$144-Input!$L$178)-SUM($L91:L91),(Input!$L$144-Input!$L$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E91),(Input!$L$144-Input!$L$178)-SUM($L91:M91),(Input!$L$144-Input!$L$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E91),(Input!$L$144-Input!$L$178)-SUM($L91:N91),(Input!$L$144-Input!$L$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E91),(Input!$L$144-Input!$L$178)-SUM($L91:O91),(Input!$L$144-Input!$L$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E91),(Input!$L$144-Input!$L$178)-SUM($L91:P91),(Input!$L$144-Input!$L$178)/A2taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A2taxstdlife+$E92),(Input!$M$144-Input!$M$178)-SUM($M92:M92),(Input!$M$144-Input!$M$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E92),(Input!$M$144-Input!$M$178)-SUM($M92:N92),(Input!$M$144-Input!$M$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E92),(Input!$M$144-Input!$M$178)-SUM($M92:O92),(Input!$M$144-Input!$M$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E92),(Input!$M$144-Input!$M$178)-SUM($M92:P92),(Input!$M$144-Input!$M$178)/A2taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A2taxstdlife+$E93),(Input!$N$144-Input!$N$178)-SUM($N93:N93),(Input!$N$144-Input!$N$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E93),(Input!$N$144-Input!$N$178)-SUM($N93:O93),(Input!$N$144-Input!$N$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E93),(Input!$N$144-Input!$N$178)-SUM($N93:P93),(Input!$N$144-Input!$N$178)/A2taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A2taxstdlife+$E94),(Input!$O$144-Input!$O$178)-SUM($O94:O94),(Input!$O$144-Input!$O$178)/A2taxstdlife))","v":0},{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E94),(Input!$O$144-Input!$O$178)-SUM($O94:P94),(Input!$O$144-Input!$O$178)/A2taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A2taxstdlife+$E95),(Input!$P$144-Input!$P$178)-SUM($P95:P95),(Input!$P$144-Input!$P$178)/A2taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,null,null,{"$f":"-SUM(H85:H96)","v":-0.50394288647286645},{"$f":"-SUM(I85:I96)","v":-0.50394288647286645},{"$f":"-SUM(J85:J96)","v":-0.63187621980619979},{"$f":"-SUM(K85:K96)","v":-0.93945399758397752},{"$f":"-SUM(L85:L96)","v":-0.94039801980619975},{"$f":"IF(COUNT($H97:L97)>=Input!$W$7,0, -SUM(M85:M96))","v":0},{"$f":"IF(COUNT($H97:M97)>=Input!$W$7,0, -SUM(N85:N96))","v":0},{"$f":"IF(COUNT($H97:N97)>=Input!$W$7,0, -SUM(O85:O96))","v":0},{"$f":"IF(COUNT($H97:O97)>=Input!$W$7,0, -SUM(P85:P96))","v":0},{"$f":"IF(COUNT($H97:P97)>=Input!$W$7,0, -SUM(Q85:Q96))","v":0}]
[null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F98:F98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F98:H98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F98:I98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F98:J98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F98:K98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F98:L98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F98:M98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F98:N98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F98:O98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F98:P98),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:H100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:I100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:J100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:K100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:L100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:M100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:N100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:O100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E100),(Input!$H$145-Input!$H$179)-SUM($H100:P100),(Input!$H$145-Input!$H$179)/A3taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:I101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:J101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:K101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:L101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:M101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:N101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:O101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E101),(Input!$I$145-Input!$I$179)-SUM($I101:P101),(Input!$I$145-Input!$I$179)/A3taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:J102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:K102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:L102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:M102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:N102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:O102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E102),(Input!$J$145-Input!$J$179)-SUM($J102:P102),(Input!$J$145-Input!$J$179)/A3taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:K103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:L103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:M103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:N103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:O103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E103),(Input!$K$145-Input!$K$179)-SUM($K103:P103),(Input!$K$145-Input!$K$179)/A3taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A3taxstdlife+$E104),(Input!$L$145-Input!$L$179)-SUM($L104:L104),(Input!$L$145-Input!$L$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E104),(Input!$L$145-Input!$L$179)-SUM($L104:M104),(Input!$L$145-Input!$L$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E104),(Input!$L$145-Input!$L$179)-SUM($L104:N104),(Input!$L$145-Input!$L$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E104),(Input!$L$145-Input!$L$179)-SUM($L104:O104),(Input!$L$145-Input!$L$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E104),(Input!$L$145-Input!$L$179)-SUM($L104:P104),(Input!$L$145-Input!$L$179)/A3taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A3taxstdlife+$E105),(Input!$M$145-Input!$M$179)-SUM($M105:M105),(Input!$M$145-Input!$M$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E105),(Input!$M$145-Input!$M$179)-SUM($M105:N105),(Input!$M$145-Input!$M$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E105),(Input!$M$145-Input!$M$179)-SUM($M105:O105),(Input!$M$145-Input!$M$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E105),(Input!$M$145-Input!$M$179)-SUM($M105:P105),(Input!$M$145-Input!$M$179)/A3taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A3taxstdlife+$E106),(Input!$N$145-Input!$N$179)-SUM($N106:N106),(Input!$N$145-Input!$N$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E106),(Input!$N$145-Input!$N$179)-SUM($N106:O106),(Input!$N$145-Input!$N$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E106),(Input!$N$145-Input!$N$179)-SUM($N106:P106),(Input!$N$145-Input!$N$179)/A3taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A3taxstdlife+$E107),(Input!$O$145-Input!$O$179)-SUM($O107:O107),(Input!$O$145-Input!$O$179)/A3taxstdlife))","v":0},{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E107),(Input!$O$145-Input!$O$179)-SUM($O107:P107),(Input!$O$145-Input!$O$179)/A3taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A3taxstdlife+$E108),(Input!$P$145-Input!$P$179)-SUM($P108:P108),(Input!$P$145-Input!$P$179)/A3taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,null,null,{"$f":"-SUM(H98:H109)","v":0},{"$f":"-SUM(I98:I109)","v":0},{"$f":"-SUM(J98:J109)","v":0},{"$f":"-SUM(K98:K109)","v":0},{"$f":"-SUM(L98:L109)","v":0},{"$f":"IF(COUNT($H110:L110)>=Input!$W$7,0, -SUM(M98:M109))","v":0},{"$f":"IF(COUNT($H110:M110)>=Input!$W$7,0, -SUM(N98:N109))","v":0},{"$f":"IF(COUNT($H110:N110)>=Input!$W$7,0, -SUM(O98:O109))","v":0},{"$f":"IF(COUNT($H110:O110)>=Input!$W$7,0, -SUM(P98:P109))","v":0},{"$f":"IF(COUNT($H110:P110)>=Input!$W$7,0, -SUM(Q98:Q109))","v":0}]
[null,{"$f":"Asset4","v":"Substations Primary Plant"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F111:F111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F111:H111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F111:I111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F111:J111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F111:K111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F111:L111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F111:M111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F111:N111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F111:O111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F111:P111),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":27.283490045300546}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:H113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:I113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:J113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:K113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:L113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:M113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:N113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:O113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E113),(Input!$H$146-Input!$H$180)-SUM($H113:P113),(Input!$H$146-Input!$H$180)/A4taxstdlife))","v":3.38605}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:I114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:J114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:K114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:L114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:M114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:N114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:O114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E114),(Input!$I$146-Input!$I$180)-SUM($I114:P114),(Input!$I$146-Input!$I$180)/A4taxstdlife))","v":5.5935728708704531}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:J115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:K115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:L115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:M115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:N115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:O115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E115),(Input!$J$146-Input!$J$180)-SUM($J115:P115),(Input!$J$146-Input!$J$180)/A4taxstdlife))","v":4.8416499999999996}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:K116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:L116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:M116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:N116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:O116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E116),(Input!$K$146-Input!$K$180)-SUM($K116:P116),(Input!$K$146-Input!$K$180)/A4taxstdlife))","v":2.1376475855000003}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A4taxstdlife+$E117),(Input!$L$146-Input!$L$180)-SUM($L117:L117),(Input!$L$146-Input!$L$180)/A4taxstdlife))","v":3.263680200287483},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E117),(Input!$L$146-Input!$L$180)-SUM($L117:M117),(Input!$L$146-Input!$L$180)/A4taxstdlife))","v":3.263680200287483},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E117),(Input!$L$146-Input!$L$180)-SUM($L117:N117),(Input!$L$146-Input!$L$180)/A4taxstdlife))","v":3.263680200287483},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E117),(Input!$L$146-Input!$L$180)-SUM($L117:O117),(Input!$L$146-Input!$L$180)/A4taxstdlife))","v":3.263680200287483},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E117),(Input!$L$146-Input!$L$180)-SUM($L117:P117),(Input!$L$146-Input!$L$180)/A4taxstdlife))","v":3.263680200287483}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A4taxstdlife+$E118),(Input!$M$146-Input!$M$180)-SUM($M118:M118),(Input!$M$146-Input!$M$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E118),(Input!$M$146-Input!$M$180)-SUM($M118:N118),(Input!$M$146-Input!$M$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E118),(Input!$M$146-Input!$M$180)-SUM($M118:O118),(Input!$M$146-Input!$M$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E118),(Input!$M$146-Input!$M$180)-SUM($M118:P118),(Input!$M$146-Input!$M$180)/A4taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A4taxstdlife+$E119),(Input!$N$146-Input!$N$180)-SUM($N119:N119),(Input!$N$146-Input!$N$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E119),(Input!$N$146-Input!$N$180)-SUM($N119:O119),(Input!$N$146-Input!$N$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E119),(Input!$N$146-Input!$N$180)-SUM($N119:P119),(Input!$N$146-Input!$N$180)/A4taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A4taxstdlife+$E120),(Input!$O$146-Input!$O$180)-SUM($O120:O120),(Input!$O$146-Input!$O$180)/A4taxstdlife))","v":0},{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E120),(Input!$O$146-Input!$O$180)-SUM($O120:P120),(Input!$O$146-Input!$O$180)/A4taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A4taxstdlife+$E121),(Input!$P$146-Input!$P$180)-SUM($P121:P121),(Input!$P$146-Input!$P$180)/A4taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,null,null,{"$f":"-SUM(H111:H122)","v":-27.283490045300546},{"$f":"-SUM(I111:I122)","v":-30.669540045300547},{"$f":"-SUM(J111:J122)","v":-36.263112916170996},{"$f":"-SUM(K111:K122)","v":-41.104762916170998},{"$f":"-SUM(L111:L122)","v":-43.242410501670996},{"$f":"IF(COUNT($H123:L123)>=Input!$W$7,0, -SUM(M111:M122))","v":0},{"$f":"IF(COUNT($H123:M123)>=Input!$W$7,0, -SUM(N111:N122))","v":0},{"$f":"IF(COUNT($H123:N123)>=Input!$W$7,0, -SUM(O111:O122))","v":0},{"$f":"IF(COUNT($H123:O123)>=Input!$W$7,0, -SUM(P111:P122))","v":0},{"$f":"IF(COUNT($H123:P123)>=Input!$W$7,0, -SUM(Q111:Q122))","v":0}]
[null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F124:F124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F124:H124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F124:I124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F124:J124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F124:K124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F124:L124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F124:M124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F124:N124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F124:O124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":15.83074117773249},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F124:P124),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":5.1133294004075935}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:H126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:I126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:J126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:K126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:L126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:M126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:N126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:O126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E126),(Input!$H$147-Input!$H$181)-SUM($H126:P126),(Input!$H$147-Input!$H$181)/A5taxstdlife))","v":3.64472}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:I127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:J127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:K127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:L127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:M127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:N127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:O127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E127),(Input!$I$147-Input!$I$181)-SUM($I127:P127),(Input!$I$147-Input!$I$181)/A5taxstdlife))","v":4.5138390201034433}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:J128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:K128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:L128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:M128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:N128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:O128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E128),(Input!$J$147-Input!$J$181)-SUM($J128:P128),(Input!$J$147-Input!$J$181)/A5taxstdlife))","v":5.3707200000000004}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:K129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:L129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:M129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:N129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:O129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E129),(Input!$K$147-Input!$K$181)-SUM($K129:P129),(Input!$K$147-Input!$K$181)/A5taxstdlife))","v":2.7348349600000001}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A5taxstdlife+$E130),(Input!$L$147-Input!$L$181)-SUM($L130:L130),(Input!$L$147-Input!$L$181)/A5taxstdlife))","v":5.3028798395809424},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E130),(Input!$L$147-Input!$L$181)-SUM($L130:M130),(Input!$L$147-Input!$L$181)/A5taxstdlife))","v":5.3028798395809424},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E130),(Input!$L$147-Input!$L$181)-SUM($L130:N130),(Input!$L$147-Input!$L$181)/A5taxstdlife))","v":5.3028798395809424},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E130),(Input!$L$147-Input!$L$181)-SUM($L130:O130),(Input!$L$147-Input!$L$181)/A5taxstdlife))","v":5.3028798395809424},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E130),(Input!$L$147-Input!$L$181)-SUM($L130:P130),(Input!$L$147-Input!$L$181)/A5taxstdlife))","v":5.3028798395809424}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A5taxstdlife+$E131),(Input!$M$147-Input!$M$181)-SUM($M131:M131),(Input!$M$147-Input!$M$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E131),(Input!$M$147-Input!$M$181)-SUM($M131:N131),(Input!$M$147-Input!$M$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E131),(Input!$M$147-Input!$M$181)-SUM($M131:O131),(Input!$M$147-Input!$M$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E131),(Input!$M$147-Input!$M$181)-SUM($M131:P131),(Input!$M$147-Input!$M$181)/A5taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A5taxstdlife+$E132),(Input!$N$147-Input!$N$181)-SUM($N132:N132),(Input!$N$147-Input!$N$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E132),(Input!$N$147-Input!$N$181)-SUM($N132:O132),(Input!$N$147-Input!$N$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E132),(Input!$N$147-Input!$N$181)-SUM($N132:P132),(Input!$N$147-Input!$N$181)/A5taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A5taxstdlife+$E133),(Input!$O$147-Input!$O$181)-SUM($O133:O133),(Input!$O$147-Input!$O$181)/A5taxstdlife))","v":0},{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E133),(Input!$O$147-Input!$O$181)-SUM($O133:P133),(Input!$O$147-Input!$O$181)/A5taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A5taxstdlife+$E134),(Input!$P$147-Input!$P$181)-SUM($P134:P134),(Input!$P$147-Input!$P$181)/A5taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,null,null,{"$f":"-SUM(H124:H135)","v":-15.83074117773249},{"$f":"-SUM(I124:I135)","v":-19.475461177732491},{"$f":"-SUM(J124:J135)","v":-23.989300197835934},{"$f":"-SUM(K124:K135)","v":-29.360020197835937},{"$f":"-SUM(L124:L135)","v":-32.094855157835937},{"$f":"IF(COUNT($H136:L136)>=Input!$W$7,0, -SUM(M124:M135))","v":0},{"$f":"IF(COUNT($H136:M136)>=Input!$W$7,0, -SUM(N124:N135))","v":0},{"$f":"IF(COUNT($H136:N136)>=Input!$W$7,0, -SUM(O124:O135))","v":0},{"$f":"IF(COUNT($H136:O136)>=Input!$W$7,0, -SUM(P124:P135))","v":0},{"$f":"IF(COUNT($H136:P136)>=Input!$W$7,0, -SUM(Q124:Q135))","v":0}]
[null,{"$f":"Asset6","v":"Communications Other Assets"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F137:F137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F137:H137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F137:I137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F137:J137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F137:K137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F137:L137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F137:M137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F137:N137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":3.1297265852239669},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F137:O137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":1.8621873182082638},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F137:P137),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:H139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:I139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:J139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:K139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:L139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:M139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:N139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:O139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E139),(Input!$H$148-Input!$H$182)-SUM($H139:P139),(Input!$H$148-Input!$H$182)/A6taxstdlife))","v":0.18655999999999998}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:I140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:J140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:K140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:L140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:M140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:N140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:O140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E140),(Input!$I$148-Input!$I$182)-SUM($I140:P140),(Input!$I$148-Input!$I$182)/A6taxstdlife))","v":0.35625018431110594}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:J141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:K141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:L141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:M141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:N141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:O141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E141),(Input!$J$148-Input!$J$182)-SUM($J141:P141),(Input!$J$148-Input!$J$182)/A6taxstdlife))","v":1.9506399999999999}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:K142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:L142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:M142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:N142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:O142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E142),(Input!$K$148-Input!$K$182)-SUM($K142:P142),(Input!$K$148-Input!$K$182)/A6taxstdlife))","v":0.55845807999999997}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A6taxstdlife+$E143),(Input!$L$148-Input!$L$182)-SUM($L143:L143),(Input!$L$148-Input!$L$182)/A6taxstdlife))","v":1.531500720306995},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E143),(Input!$L$148-Input!$L$182)-SUM($L143:M143),(Input!$L$148-Input!$L$182)/A6taxstdlife))","v":1.531500720306995},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E143),(Input!$L$148-Input!$L$182)-SUM($L143:N143),(Input!$L$148-Input!$L$182)/A6taxstdlife))","v":1.531500720306995},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E143),(Input!$L$148-Input!$L$182)-SUM($L143:O143),(Input!$L$148-Input!$L$182)/A6taxstdlife))","v":1.531500720306995},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E143),(Input!$L$148-Input!$L$182)-SUM($L143:P143),(Input!$L$148-Input!$L$182)/A6taxstdlife))","v":1.531500720306995}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A6taxstdlife+$E144),(Input!$M$148-Input!$M$182)-SUM($M144:M144),(Input!$M$148-Input!$M$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E144),(Input!$M$148-Input!$M$182)-SUM($M144:N144),(Input!$M$148-Input!$M$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E144),(Input!$M$148-Input!$M$182)-SUM($M144:O144),(Input!$M$148-Input!$M$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E144),(Input!$M$148-Input!$M$182)-SUM($M144:P144),(Input!$M$148-Input!$M$182)/A6taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A6taxstdlife+$E145),(Input!$N$148-Input!$N$182)-SUM($N145:N145),(Input!$N$148-Input!$N$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E145),(Input!$N$148-Input!$N$182)-SUM($N145:O145),(Input!$N$148-Input!$N$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E145),(Input!$N$148-Input!$N$182)-SUM($N145:P145),(Input!$N$148-Input!$N$182)/A6taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A6taxstdlife+$E146),(Input!$O$148-Input!$O$182)-SUM($O146:O146),(Input!$O$148-Input!$O$182)/A6taxstdlife))","v":0},{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E146),(Input!$O$148-Input!$O$182)-SUM($O146:P146),(Input!$O$148-Input!$O$182)/A6taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A6taxstdlife+$E147),(Input!$P$148-Input!$P$182)-SUM($P147:P147),(Input!$P$148-Input!$P$182)/A6taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,null,null,{"$f":"-SUM(H137:H148)","v":-3.1297265852239669},{"$f":"-SUM(I137:I148)","v":-3.3162865852239669},{"$f":"-SUM(J137:J148)","v":-3.672536769535073},{"$f":"-SUM(K137:K148)","v":-5.6231767695350729},{"$f":"-SUM(L137:L148)","v":-6.1816348495350733},{"$f":"IF(COUNT($H149:L149)>=Input!$W$7,0, -SUM(M137:M148))","v":0},{"$f":"IF(COUNT($H149:M149)>=Input!$W$7,0, -SUM(N137:N148))","v":0},{"$f":"IF(COUNT($H149:N149)>=Input!$W$7,0, -SUM(O137:O148))","v":0},{"$f":"IF(COUNT($H149:O149)>=Input!$W$7,0, -SUM(P137:P148))","v":0},{"$f":"IF(COUNT($H149:P149)>=Input!$W$7,0, -SUM(Q137:Q148))","v":0}]
[null,{"$f":"Asset7","v":"Comms - Civil Works"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F150:F150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F150:H150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F150:I150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F150:J150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F150:K150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F150:L150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F150:M150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F150:N150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F150:O150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F150:P150),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0.37015177065767285}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:H152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:I152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:J152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:K152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:L152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:M152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:N152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:O152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E152),(Input!$H$149-Input!$H$183)-SUM($H152:P152),(Input!$H$149-Input!$H$183)/A7taxstdlife))","v":5.6500000000000005E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:I153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:J153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:K153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:L153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:M153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:N153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:O153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E153),(Input!$I$149-Input!$I$183)-SUM($I153:P153),(Input!$I$149-Input!$I$183)/A7taxstdlife))","v":1.1025E-2}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:J154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:K154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:L154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:M154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:N154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:O154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E154),(Input!$J$149-Input!$J$183)-SUM($J154:P154),(Input!$J$149-Input!$J$183)/A7taxstdlife))","v":8.7050000000000002E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:K155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:L155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:M155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:N155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:O155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E155),(Input!$K$149-Input!$K$183)-SUM($K155:P155),(Input!$K$149-Input!$K$183)/A7taxstdlife))","v":7.7703750000000004E-3}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A7taxstdlife+$E156),(Input!$L$149-Input!$L$183)-SUM($L156:L156),(Input!$L$149-Input!$L$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E156),(Input!$L$149-Input!$L$183)-SUM($L156:M156),(Input!$L$149-Input!$L$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E156),(Input!$L$149-Input!$L$183)-SUM($L156:N156),(Input!$L$149-Input!$L$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E156),(Input!$L$149-Input!$L$183)-SUM($L156:O156),(Input!$L$149-Input!$L$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E156),(Input!$L$149-Input!$L$183)-SUM($L156:P156),(Input!$L$149-Input!$L$183)/A7taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A7taxstdlife+$E157),(Input!$M$149-Input!$M$183)-SUM($M157:M157),(Input!$M$149-Input!$M$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E157),(Input!$M$149-Input!$M$183)-SUM($M157:N157),(Input!$M$149-Input!$M$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E157),(Input!$M$149-Input!$M$183)-SUM($M157:O157),(Input!$M$149-Input!$M$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E157),(Input!$M$149-Input!$M$183)-SUM($M157:P157),(Input!$M$149-Input!$M$183)/A7taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A7taxstdlife+$E158),(Input!$N$149-Input!$N$183)-SUM($N158:N158),(Input!$N$149-Input!$N$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E158),(Input!$N$149-Input!$N$183)-SUM($N158:O158),(Input!$N$149-Input!$N$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E158),(Input!$N$149-Input!$N$183)-SUM($N158:P158),(Input!$N$149-Input!$N$183)/A7taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A7taxstdlife+$E159),(Input!$O$149-Input!$O$183)-SUM($O159:O159),(Input!$O$149-Input!$O$183)/A7taxstdlife))","v":0},{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E159),(Input!$O$149-Input!$O$183)-SUM($O159:P159),(Input!$O$149-Input!$O$183)/A7taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A7taxstdlife+$E160),(Input!$P$149-Input!$P$183)-SUM($P160:P160),(Input!$P$149-Input!$P$183)/A7taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,null,null,{"$f":"-SUM(H150:H161)","v":-0.37015177065767285},{"$f":"-SUM(I150:I161)","v":-0.37580177065767284},{"$f":"-SUM(J150:J161)","v":-0.38682677065767285},{"$f":"-SUM(K150:K161)","v":-0.47387677065767286},{"$f":"-SUM(L150:L161)","v":-0.48164714565767286},{"$f":"IF(COUNT($H162:L162)>=Input!$W$7,0, -SUM(M150:M161))","v":0},{"$f":"IF(COUNT($H162:M162)>=Input!$W$7,0, -SUM(N150:N161))","v":0},{"$f":"IF(COUNT($H162:N162)>=Input!$W$7,0, -SUM(O150:O161))","v":0},{"$f":"IF(COUNT($H162:O162)>=Input!$W$7,0, -SUM(P150:P161))","v":0},{"$f":"IF(COUNT($H162:P162)>=Input!$W$7,0, -SUM(Q150:Q161))","v":0}]
[null,{"$f":"Asset8","v":"Network Switching Centres"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F163:F163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":1.3062649274297264},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F163:H163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":1.3062649274297264},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F163:I163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":1.3062649274297264},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F163:J163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":1.3062649274297264},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F163:K163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":1.3062649274297264},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F163:L163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0.57867536285136811},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F163:M163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F163:N163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F163:O163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F163:P163),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:H165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:I165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:J165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:K165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:L165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:M165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:N165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:O165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E165),(Input!$H$150-Input!$H$184)-SUM($H165:P165),(Input!$H$150-Input!$H$184)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:I166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:J166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:K166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:L166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:M166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:N166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:O166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E166),(Input!$I$150-Input!$I$184)-SUM($I166:P166),(Input!$I$150-Input!$I$184)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:J167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:K167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:L167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:M167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:N167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:O167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E167),(Input!$J$150-Input!$J$184)-SUM($J167:P167),(Input!$J$150-Input!$J$184)/A8taxstdlife))","v":0.21808333333333332}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:K168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:L168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:M168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:N168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:O168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E168),(Input!$K$150-Input!$K$184)-SUM($K168:P168),(Input!$K$150-Input!$K$184)/A8taxstdlife))","v":0.88854441666666661}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E169),(Input!$L$150-Input!$L$184)-SUM($L169:L169),(Input!$L$150-Input!$L$184)/A8taxstdlife))","v":0.26166666666666666},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E169),(Input!$L$150-Input!$L$184)-SUM($L169:M169),(Input!$L$150-Input!$L$184)/A8taxstdlife))","v":0.26166666666666666},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E169),(Input!$L$150-Input!$L$184)-SUM($L169:N169),(Input!$L$150-Input!$L$184)/A8taxstdlife))","v":0.26166666666666666},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E169),(Input!$L$150-Input!$L$184)-SUM($L169:O169),(Input!$L$150-Input!$L$184)/A8taxstdlife))","v":0.26166666666666666},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E169),(Input!$L$150-Input!$L$184)-SUM($L169:P169),(Input!$L$150-Input!$L$184)/A8taxstdlife))","v":0.26166666666666666}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E170),(Input!$M$150-Input!$M$184)-SUM($M170:M170),(Input!$M$150-Input!$M$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E170),(Input!$M$150-Input!$M$184)-SUM($M170:N170),(Input!$M$150-Input!$M$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E170),(Input!$M$150-Input!$M$184)-SUM($M170:O170),(Input!$M$150-Input!$M$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E170),(Input!$M$150-Input!$M$184)-SUM($M170:P170),(Input!$M$150-Input!$M$184)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E171),(Input!$N$150-Input!$N$184)-SUM($N171:N171),(Input!$N$150-Input!$N$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E171),(Input!$N$150-Input!$N$184)-SUM($N171:O171),(Input!$N$150-Input!$N$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E171),(Input!$N$150-Input!$N$184)-SUM($N171:P171),(Input!$N$150-Input!$N$184)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E172),(Input!$O$150-Input!$O$184)-SUM($O172:O172),(Input!$O$150-Input!$O$184)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E172),(Input!$O$150-Input!$O$184)-SUM($O172:P172),(Input!$O$150-Input!$O$184)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E173),(Input!$P$150-Input!$P$184)-SUM($P173:P173),(Input!$P$150-Input!$P$184)/A8taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,null,null,{"$f":"-SUM(H163:H174)","v":-1.3062649274297264},{"$f":"-SUM(I163:I174)","v":-1.3062649274297264},{"$f":"-SUM(J163:J174)","v":-1.3062649274297264},{"$f":"-SUM(K163:K174)","v":-1.5243482607630598},{"$f":"-SUM(L163:L174)","v":-2.4128926774297264},{"$f":"IF(COUNT($H175:L175)>=Input!$W$7,0, -SUM(M163:M174))","v":0},{"$f":"IF(COUNT($H175:M175)>=Input!$W$7,0, -SUM(N163:N174))","v":0},{"$f":"IF(COUNT($H175:N175)>=Input!$W$7,0, -SUM(O163:O174))","v":0},{"$f":"IF(COUNT($H175:O175)>=Input!$W$7,0, -SUM(P163:P174))","v":0},{"$f":"IF(COUNT($H175:P175)>=Input!$W$7,0, -SUM(Q163:Q174))","v":0}]
[null,{"$f":"Asset9","v":"Land"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F176:F176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F176:H176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F176:I176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F176:J176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F176:K176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F176:L176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F176:M176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F176:N176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F176:O176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F176:P176),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:H178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:I178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:J178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:K178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:L178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:M178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:N178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:O178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E178),(Input!$H$151-Input!$H$185)-SUM($H178:P178),(Input!$H$151-Input!$H$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:I179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:J179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:K179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:L179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:M179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:N179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:O179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E179),(Input!$I$151-Input!$I$185)-SUM($I179:P179),(Input!$I$151-Input!$I$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:J180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:K180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:L180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:M180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:N180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:O180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E180),(Input!$J$151-Input!$J$185)-SUM($J180:P180),(Input!$J$151-Input!$J$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:K181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:L181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:M181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:N181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:O181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E181),(Input!$K$151-Input!$K$185)-SUM($K181:P181),(Input!$K$151-Input!$K$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E182),(Input!$L$151-Input!$L$185)-SUM($L182:L182),(Input!$L$151-Input!$L$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E182),(Input!$L$151-Input!$L$185)-SUM($L182:M182),(Input!$L$151-Input!$L$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E182),(Input!$L$151-Input!$L$185)-SUM($L182:N182),(Input!$L$151-Input!$L$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E182),(Input!$L$151-Input!$L$185)-SUM($L182:O182),(Input!$L$151-Input!$L$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E182),(Input!$L$151-Input!$L$185)-SUM($L182:P182),(Input!$L$151-Input!$L$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E183),(Input!$M$151-Input!$M$185)-SUM($M183:M183),(Input!$M$151-Input!$M$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E183),(Input!$M$151-Input!$M$185)-SUM($M183:N183),(Input!$M$151-Input!$M$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E183),(Input!$M$151-Input!$M$185)-SUM($M183:O183),(Input!$M$151-Input!$M$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E183),(Input!$M$151-Input!$M$185)-SUM($M183:P183),(Input!$M$151-Input!$M$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E184),(Input!$N$151-Input!$N$185)-SUM($N184:N184),(Input!$N$151-Input!$N$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E184),(Input!$N$151-Input!$N$185)-SUM($N184:O184),(Input!$N$151-Input!$N$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E184),(Input!$N$151-Input!$N$185)-SUM($N184:P184),(Input!$N$151-Input!$N$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E185),(Input!$O$151-Input!$O$185)-SUM($O185:O185),(Input!$O$151-Input!$O$185)/A9taxstdlife))","v":"n/a"},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E185),(Input!$O$151-Input!$O$185)-SUM($O185:P185),(Input!$O$151-Input!$O$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E186),(Input!$P$151-Input!$P$185)-SUM($P186:P186),(Input!$P$151-Input!$P$185)/A9taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset9","v":"Land"},null,null,null,null,{"$f":"-SUM(H176:H187)","v":0},{"$f":"-SUM(I176:I187)","v":0},{"$f":"-SUM(J176:J187)","v":0},{"$f":"-SUM(K176:K187)","v":0},{"$f":"-SUM(L176:L187)","v":0},{"$f":"IF(COUNT($H188:L188)>=Input!$W$7,0, -SUM(M176:M187))","v":0},{"$f":"IF(COUNT($H188:M188)>=Input!$W$7,0, -SUM(N176:N187))","v":0},{"$f":"IF(COUNT($H188:N188)>=Input!$W$7,0, -SUM(O176:O187))","v":0},{"$f":"IF(COUNT($H188:O188)>=Input!$W$7,0, -SUM(P176:P187))","v":0},{"$f":"IF(COUNT($H188:P188)>=Input!$W$7,0, -SUM(Q176:Q187))","v":0}]
[null,{"$f":"Asset10","v":"Easements"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F189:F189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F189:H189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F189:I189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F189:J189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F189:K189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F189:L189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F189:M189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F189:N189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F189:O189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F189:P189),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:H191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:I191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:J191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:K191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:L191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:M191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:N191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:O191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E191),(Input!$H$152-Input!$H$186)-SUM($H191:P191),(Input!$H$152-Input!$H$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:I192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:J192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:K192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:L192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:M192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:N192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:O192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E192),(Input!$I$152-Input!$I$186)-SUM($I192:P192),(Input!$I$152-Input!$I$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:J193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:K193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:L193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:M193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:N193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:O193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E193),(Input!$J$152-Input!$J$186)-SUM($J193:P193),(Input!$J$152-Input!$J$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:K194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:L194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:M194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:N194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:O194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E194),(Input!$K$152-Input!$K$186)-SUM($K194:P194),(Input!$K$152-Input!$K$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E195),(Input!$L$152-Input!$L$186)-SUM($L195:L195),(Input!$L$152-Input!$L$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E195),(Input!$L$152-Input!$L$186)-SUM($L195:M195),(Input!$L$152-Input!$L$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E195),(Input!$L$152-Input!$L$186)-SUM($L195:N195),(Input!$L$152-Input!$L$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E195),(Input!$L$152-Input!$L$186)-SUM($L195:O195),(Input!$L$152-Input!$L$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E195),(Input!$L$152-Input!$L$186)-SUM($L195:P195),(Input!$L$152-Input!$L$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E196),(Input!$M$152-Input!$M$186)-SUM($M196:M196),(Input!$M$152-Input!$M$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E196),(Input!$M$152-Input!$M$186)-SUM($M196:N196),(Input!$M$152-Input!$M$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E196),(Input!$M$152-Input!$M$186)-SUM($M196:O196),(Input!$M$152-Input!$M$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E196),(Input!$M$152-Input!$M$186)-SUM($M196:P196),(Input!$M$152-Input!$M$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E197),(Input!$N$152-Input!$N$186)-SUM($N197:N197),(Input!$N$152-Input!$N$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E197),(Input!$N$152-Input!$N$186)-SUM($N197:O197),(Input!$N$152-Input!$N$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E197),(Input!$N$152-Input!$N$186)-SUM($N197:P197),(Input!$N$152-Input!$N$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E198),(Input!$O$152-Input!$O$186)-SUM($O198:O198),(Input!$O$152-Input!$O$186)/A10taxstdlife))","v":"n/a"},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E198),(Input!$O$152-Input!$O$186)-SUM($O198:P198),(Input!$O$152-Input!$O$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E199),(Input!$P$152-Input!$P$186)-SUM($P199:P199),(Input!$P$152-Input!$P$186)/A10taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset10","v":"Easements"},null,null,null,null,{"$f":"-SUM(H189:H200)","v":0},{"$f":"-SUM(I189:I200)","v":0},{"$f":"-SUM(J189:J200)","v":0},{"$f":"-SUM(K189:K200)","v":0},{"$f":"-SUM(L189:L200)","v":0},{"$f":"IF(COUNT($H201:L201)>=Input!$W$7,0, -SUM(M189:M200))","v":0},{"$f":"IF(COUNT($H201:M201)>=Input!$W$7,0, -SUM(N189:N200))","v":0},{"$f":"IF(COUNT($H201:N201)>=Input!$W$7,0, -SUM(O189:O200))","v":0},{"$f":"IF(COUNT($H201:O201)>=Input!$W$7,0, -SUM(P189:P200))","v":0},{"$f":"IF(COUNT($H201:P201)>=Input!$W$7,0, -SUM(Q189:Q200))","v":0}]
[null,{"$f":"Asset11","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F202:F202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F202:H202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F202:I202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F202:J202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F202:K202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F202:L202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F202:M202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F202:N202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F202:O202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F202:P202),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:H204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:I204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:J204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:K204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:L204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:M204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:N204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:O204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E204),(Input!$H$153-Input!$H$187)-SUM($H204:P204),(Input!$H$153-Input!$H$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:I205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:J205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:K205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:L205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:M205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:N205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:O205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E205),(Input!$I$153-Input!$I$187)-SUM($I205:P205),(Input!$I$153-Input!$I$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:J206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:K206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:L206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:M206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:N206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:O206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E206),(Input!$J$153-Input!$J$187)-SUM($J206:P206),(Input!$J$153-Input!$J$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:K207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:L207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:M207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:N207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:O207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E207),(Input!$K$153-Input!$K$187)-SUM($K207:P207),(Input!$K$153-Input!$K$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E208),(Input!$L$153-Input!$L$187)-SUM($L208:L208),(Input!$L$153-Input!$L$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E208),(Input!$L$153-Input!$L$187)-SUM($L208:M208),(Input!$L$153-Input!$L$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E208),(Input!$L$153-Input!$L$187)-SUM($L208:N208),(Input!$L$153-Input!$L$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E208),(Input!$L$153-Input!$L$187)-SUM($L208:O208),(Input!$L$153-Input!$L$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E208),(Input!$L$153-Input!$L$187)-SUM($L208:P208),(Input!$L$153-Input!$L$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E209),(Input!$M$153-Input!$M$187)-SUM($M209:M209),(Input!$M$153-Input!$M$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E209),(Input!$M$153-Input!$M$187)-SUM($M209:N209),(Input!$M$153-Input!$M$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E209),(Input!$M$153-Input!$M$187)-SUM($M209:O209),(Input!$M$153-Input!$M$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E209),(Input!$M$153-Input!$M$187)-SUM($M209:P209),(Input!$M$153-Input!$M$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E210),(Input!$N$153-Input!$N$187)-SUM($N210:N210),(Input!$N$153-Input!$N$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E210),(Input!$N$153-Input!$N$187)-SUM($N210:O210),(Input!$N$153-Input!$N$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E210),(Input!$N$153-Input!$N$187)-SUM($N210:P210),(Input!$N$153-Input!$N$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E211),(Input!$O$153-Input!$O$187)-SUM($O211:O211),(Input!$O$153-Input!$O$187)/A11taxstdlife))","v":"n/a"},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E211),(Input!$O$153-Input!$O$187)-SUM($O211:P211),(Input!$O$153-Input!$O$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E212),(Input!$P$153-Input!$P$187)-SUM($P212:P212),(Input!$P$153-Input!$P$187)/A11taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"-SUM(H202:H213)","v":0},{"$f":"-SUM(I202:I213)","v":0},{"$f":"-SUM(J202:J213)","v":0},{"$f":"-SUM(K202:K213)","v":0},{"$f":"-SUM(L202:L213)","v":0},{"$f":"IF(COUNT($H214:L214)>=Input!$W$7,0, -SUM(M202:M213))","v":0},{"$f":"IF(COUNT($H214:M214)>=Input!$W$7,0, -SUM(N202:N213))","v":0},{"$f":"IF(COUNT($H214:N214)>=Input!$W$7,0, -SUM(O202:O213))","v":0},{"$f":"IF(COUNT($H214:O214)>=Input!$W$7,0, -SUM(P202:P213))","v":0},{"$f":"IF(COUNT($H214:P214)>=Input!$W$7,0, -SUM(Q202:Q213))","v":0}]
[null,{"$f":"Asset12","v":"Commercial Buildings"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F215:F215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F215:H215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F215:I215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F215:J215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F215:K215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F215:L215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F215:M215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F215:N215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F215:O215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F215:P215),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":1.2800163992034672}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:H217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:I217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:J217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:K217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:L217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:M217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:N217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:O217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E217),(Input!$H$154-Input!$H$188)-SUM($H217:P217),(Input!$H$154-Input!$H$188)/A12taxstdlife))","v":2.3E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:I218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:J218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:K218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:L218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:M218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:N218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:O218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E218),(Input!$I$154-Input!$I$188)-SUM($I218:P218),(Input!$I$154-Input!$I$188)/A12taxstdlife))","v":0.15837499999999999}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:J219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:K219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:L219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:M219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:N219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:O219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E219),(Input!$J$154-Input!$J$188)-SUM($J219:P219),(Input!$J$154-Input!$J$188)/A12taxstdlife))","v":9.6950000000000008E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:K220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:L220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:M220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:N220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:O220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E220),(Input!$K$154-Input!$K$188)-SUM($K220:P220),(Input!$K$154-Input!$K$188)/A12taxstdlife))","v":0.30161360799999998}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E221),(Input!$L$154-Input!$L$188)-SUM($L221:L221),(Input!$L$154-Input!$L$188)/A12taxstdlife))","v":0.11830872075000001},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E221),(Input!$L$154-Input!$L$188)-SUM($L221:M221),(Input!$L$154-Input!$L$188)/A12taxstdlife))","v":0.11830872075000001},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E221),(Input!$L$154-Input!$L$188)-SUM($L221:N221),(Input!$L$154-Input!$L$188)/A12taxstdlife))","v":0.11830872075000001},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E221),(Input!$L$154-Input!$L$188)-SUM($L221:O221),(Input!$L$154-Input!$L$188)/A12taxstdlife))","v":0.11830872075000001},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E221),(Input!$L$154-Input!$L$188)-SUM($L221:P221),(Input!$L$154-Input!$L$188)/A12taxstdlife))","v":0.11830872075000001}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E222),(Input!$M$154-Input!$M$188)-SUM($M222:M222),(Input!$M$154-Input!$M$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E222),(Input!$M$154-Input!$M$188)-SUM($M222:N222),(Input!$M$154-Input!$M$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E222),(Input!$M$154-Input!$M$188)-SUM($M222:O222),(Input!$M$154-Input!$M$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E222),(Input!$M$154-Input!$M$188)-SUM($M222:P222),(Input!$M$154-Input!$M$188)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E223),(Input!$N$154-Input!$N$188)-SUM($N223:N223),(Input!$N$154-Input!$N$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E223),(Input!$N$154-Input!$N$188)-SUM($N223:O223),(Input!$N$154-Input!$N$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E223),(Input!$N$154-Input!$N$188)-SUM($N223:P223),(Input!$N$154-Input!$N$188)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E224),(Input!$O$154-Input!$O$188)-SUM($O224:O224),(Input!$O$154-Input!$O$188)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E224),(Input!$O$154-Input!$O$188)-SUM($O224:P224),(Input!$O$154-Input!$O$188)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E225),(Input!$P$154-Input!$P$188)-SUM($P225:P225),(Input!$P$154-Input!$P$188)/A12taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,null,null,{"$f":"-SUM(H215:H226)","v":-1.2800163992034672},{"$f":"-SUM(I215:I226)","v":-1.2823163992034672},{"$f":"-SUM(J215:J226)","v":-1.4406913992034671},{"$f":"-SUM(K215:K226)","v":-1.5376413992034672},{"$f":"-SUM(L215:L226)","v":-1.8392550072034672},{"$f":"IF(COUNT($H227:L227)>=Input!$W$7,0, -SUM(M215:M226))","v":0},{"$f":"IF(COUNT($H227:M227)>=Input!$W$7,0, -SUM(N215:N226))","v":0},{"$f":"IF(COUNT($H227:N227)>=Input!$W$7,0, -SUM(O215:O226))","v":0},{"$f":"IF(COUNT($H227:O227)>=Input!$W$7,0, -SUM(P215:P226))","v":0},{"$f":"IF(COUNT($H227:P227)>=Input!$W$7,0, -SUM(Q215:Q226))","v":0}]
[null,{"$f":"Asset13","v":"Computer Equipment"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F228:F228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":3.3566739606126914},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F228:H228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":3.3566739606126914},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F228:I228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0.95665207877461711},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F228:J228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F228:K228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F228:L228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F228:M228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F228:N228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F228:O228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F228:P228),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:H230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":2.3956},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:I230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":2.3956},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:J230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":1.1978},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:K230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:L230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:M230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:N230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:O230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E230),(Input!$H$155-Input!$H$189)-SUM($H230:P230),(Input!$H$155-Input!$H$189)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:I231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":5.053629452},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:J231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":5.053629452},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:K231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":2.5268147259999996},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:L231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:M231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:N231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:O231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E231),(Input!$I$155-Input!$I$189)-SUM($I231:P231),(Input!$I$155-Input!$I$189)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:J232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":6.6712000000000007},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:K232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":6.6712000000000007},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:L232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":3.3355999999999995},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:M232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:N232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:O232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E232),(Input!$J$155-Input!$J$189)-SUM($J232:P232),(Input!$J$155-Input!$J$189)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:K233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":5.0815674160000004},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:L233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":5.0815674160000004},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:M233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":2.5407837079999993},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:N233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:O233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E233),(Input!$K$155-Input!$K$189)-SUM($K233:P233),(Input!$K$155-Input!$K$189)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E234),(Input!$L$155-Input!$L$189)-SUM($L234:L234),(Input!$L$155-Input!$L$189)/A13taxstdlife))","v":6.6453476820000006},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E234),(Input!$L$155-Input!$L$189)-SUM($L234:M234),(Input!$L$155-Input!$L$189)/A13taxstdlife))","v":6.6453476820000006},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E234),(Input!$L$155-Input!$L$189)-SUM($L234:N234),(Input!$L$155-Input!$L$189)/A13taxstdlife))","v":3.3226738410000003},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E234),(Input!$L$155-Input!$L$189)-SUM($L234:O234),(Input!$L$155-Input!$L$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E234),(Input!$L$155-Input!$L$189)-SUM($L234:P234),(Input!$L$155-Input!$L$189)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E235),(Input!$M$155-Input!$M$189)-SUM($M235:M235),(Input!$M$155-Input!$M$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E235),(Input!$M$155-Input!$M$189)-SUM($M235:N235),(Input!$M$155-Input!$M$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E235),(Input!$M$155-Input!$M$189)-SUM($M235:O235),(Input!$M$155-Input!$M$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E235),(Input!$M$155-Input!$M$189)-SUM($M235:P235),(Input!$M$155-Input!$M$189)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E236),(Input!$N$155-Input!$N$189)-SUM($N236:N236),(Input!$N$155-Input!$N$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E236),(Input!$N$155-Input!$N$189)-SUM($N236:O236),(Input!$N$155-Input!$N$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E236),(Input!$N$155-Input!$N$189)-SUM($N236:P236),(Input!$N$155-Input!$N$189)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E237),(Input!$O$155-Input!$O$189)-SUM($O237:O237),(Input!$O$155-Input!$O$189)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E237),(Input!$O$155-Input!$O$189)-SUM($O237:P237),(Input!$O$155-Input!$O$189)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E238),(Input!$P$155-Input!$P$189)-SUM($P238:P238),(Input!$P$155-Input!$P$189)/A13taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,null,null,null,{"$f":"-SUM(H228:H239)","v":-3.3566739606126914},{"$f":"-SUM(I228:I239)","v":-5.7522739606126914},{"$f":"-SUM(J228:J239)","v":-8.405881530774618},{"$f":"-SUM(K228:K239)","v":-12.922629452000001},{"$f":"-SUM(L228:L239)","v":-14.279582142000001},{"$f":"IF(COUNT($H240:L240)>=Input!$W$7,0, -SUM(M228:M239))","v":0},{"$f":"IF(COUNT($H240:M240)>=Input!$W$7,0, -SUM(N228:N239))","v":0},{"$f":"IF(COUNT($H240:N240)>=Input!$W$7,0, -SUM(O228:O239))","v":0},{"$f":"IF(COUNT($H240:O240)>=Input!$W$7,0, -SUM(P228:P239))","v":0},{"$f":"IF(COUNT($H240:P240)>=Input!$W$7,0, -SUM(Q228:Q239))","v":0}]
[null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F241:F241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F241:H241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F241:I241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F241:J241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F241:K241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F241:L241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F241:M241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F241:N241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F241:O241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F241:P241),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:H243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:I243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:J243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:K243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:L243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:M243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:N243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:O243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E243),(Input!$H$156-Input!$H$190)-SUM($H243:P243),(Input!$H$156-Input!$H$190)/A14taxstdlife))","v":9.8666666666666659E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:I244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:J244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:K244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:L244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:M244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:N244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:O244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E244),(Input!$I$156-Input!$I$190)-SUM($I244:P244),(Input!$I$156-Input!$I$190)/A14taxstdlife))","v":4.0666666666666663E-3}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:J245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:K245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:L245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:M245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:N245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:O245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E245),(Input!$J$156-Input!$J$190)-SUM($J245:P245),(Input!$J$156-Input!$J$190)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:K246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:L246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:M246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:N246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:O246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E246),(Input!$K$156-Input!$K$190)-SUM($K246:P246),(Input!$K$156-Input!$K$190)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E247),(Input!$L$156-Input!$L$190)-SUM($L247:L247),(Input!$L$156-Input!$L$190)/A14taxstdlife))","v":4.0999999999999994E-4},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E247),(Input!$L$156-Input!$L$190)-SUM($L247:M247),(Input!$L$156-Input!$L$190)/A14taxstdlife))","v":4.0999999999999994E-4},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E247),(Input!$L$156-Input!$L$190)-SUM($L247:N247),(Input!$L$156-Input!$L$190)/A14taxstdlife))","v":4.0999999999999994E-4},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E247),(Input!$L$156-Input!$L$190)-SUM($L247:O247),(Input!$L$156-Input!$L$190)/A14taxstdlife))","v":4.0999999999999994E-4},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E247),(Input!$L$156-Input!$L$190)-SUM($L247:P247),(Input!$L$156-Input!$L$190)/A14taxstdlife))","v":4.0999999999999994E-4}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E248),(Input!$M$156-Input!$M$190)-SUM($M248:M248),(Input!$M$156-Input!$M$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E248),(Input!$M$156-Input!$M$190)-SUM($M248:N248),(Input!$M$156-Input!$M$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E248),(Input!$M$156-Input!$M$190)-SUM($M248:O248),(Input!$M$156-Input!$M$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E248),(Input!$M$156-Input!$M$190)-SUM($M248:P248),(Input!$M$156-Input!$M$190)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E249),(Input!$N$156-Input!$N$190)-SUM($N249:N249),(Input!$N$156-Input!$N$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E249),(Input!$N$156-Input!$N$190)-SUM($N249:O249),(Input!$N$156-Input!$N$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E249),(Input!$N$156-Input!$N$190)-SUM($N249:P249),(Input!$N$156-Input!$N$190)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E250),(Input!$O$156-Input!$O$190)-SUM($O250:O250),(Input!$O$156-Input!$O$190)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E250),(Input!$O$156-Input!$O$190)-SUM($O250:P250),(Input!$O$156-Input!$O$190)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E251),(Input!$P$156-Input!$P$190)-SUM($P251:P251),(Input!$P$156-Input!$P$190)/A14taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,null,null,{"$f":"-SUM(H241:H252)","v":0},{"$f":"-SUM(I241:I252)","v":-9.8666666666666659E-3},{"$f":"-SUM(J241:J252)","v":-1.3933333333333332E-2},{"$f":"-SUM(K241:K252)","v":-1.3933333333333332E-2},{"$f":"-SUM(L241:L252)","v":-1.3933333333333332E-2},{"$f":"IF(COUNT($H253:L253)>=Input!$W$7,0, -SUM(M241:M252))","v":0},{"$f":"IF(COUNT($H253:M253)>=Input!$W$7,0, -SUM(N241:N252))","v":0},{"$f":"IF(COUNT($H253:N253)>=Input!$W$7,0, -SUM(O241:O252))","v":0},{"$f":"IF(COUNT($H253:O253)>=Input!$W$7,0, -SUM(P241:P252))","v":0},{"$f":"IF(COUNT($H253:P253)>=Input!$W$7,0, -SUM(Q241:Q252))","v":0}]
[null,{"$f":"Asset15","v":"Office Machines"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F254:F254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F254:H254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F254:I254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F254:J254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F254:K254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F254:L254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F254:M254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F254:N254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F254:O254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F254:P254),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:H256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:I256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:J256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:K256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:L256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:M256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:N256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:O256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E256),(Input!$H$157-Input!$H$191)-SUM($H256:P256),(Input!$H$157-Input!$H$191)/A15taxstdlife))","v":6.1999999999999998E-3}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:I257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:J257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:K257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:L257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:M257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:N257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:O257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E257),(Input!$I$157-Input!$I$191)-SUM($I257:P257),(Input!$I$157-Input!$I$191)/A15taxstdlife))","v":0.13}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:J258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:K258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:L258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:M258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:N258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:O258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E258),(Input!$J$157-Input!$J$191)-SUM($J258:P258),(Input!$J$157-Input!$J$191)/A15taxstdlife))","v":9.459999999999999E-2}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:K259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:L259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:M259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:N259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:O259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E259),(Input!$K$157-Input!$K$191)-SUM($K259:P259),(Input!$K$157-Input!$K$191)/A15taxstdlife))","v":2.2556899999999998E-2}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E260),(Input!$L$157-Input!$L$191)-SUM($L260:L260),(Input!$L$157-Input!$L$191)/A15taxstdlife))","v":1.6749470000000002E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E260),(Input!$L$157-Input!$L$191)-SUM($L260:M260),(Input!$L$157-Input!$L$191)/A15taxstdlife))","v":1.6749470000000002E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E260),(Input!$L$157-Input!$L$191)-SUM($L260:N260),(Input!$L$157-Input!$L$191)/A15taxstdlife))","v":1.6749470000000002E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E260),(Input!$L$157-Input!$L$191)-SUM($L260:O260),(Input!$L$157-Input!$L$191)/A15taxstdlife))","v":1.6749470000000002E-3},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E260),(Input!$L$157-Input!$L$191)-SUM($L260:P260),(Input!$L$157-Input!$L$191)/A15taxstdlife))","v":1.6749470000000002E-3}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E261),(Input!$M$157-Input!$M$191)-SUM($M261:M261),(Input!$M$157-Input!$M$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E261),(Input!$M$157-Input!$M$191)-SUM($M261:N261),(Input!$M$157-Input!$M$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E261),(Input!$M$157-Input!$M$191)-SUM($M261:O261),(Input!$M$157-Input!$M$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E261),(Input!$M$157-Input!$M$191)-SUM($M261:P261),(Input!$M$157-Input!$M$191)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E262),(Input!$N$157-Input!$N$191)-SUM($N262:N262),(Input!$N$157-Input!$N$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E262),(Input!$N$157-Input!$N$191)-SUM($N262:O262),(Input!$N$157-Input!$N$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E262),(Input!$N$157-Input!$N$191)-SUM($N262:P262),(Input!$N$157-Input!$N$191)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E263),(Input!$O$157-Input!$O$191)-SUM($O263:O263),(Input!$O$157-Input!$O$191)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E263),(Input!$O$157-Input!$O$191)-SUM($O263:P263),(Input!$O$157-Input!$O$191)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E264),(Input!$P$157-Input!$P$191)-SUM($P264:P264),(Input!$P$157-Input!$P$191)/A15taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,null,null,null,{"$f":"-SUM(H254:H265)","v":0},{"$f":"-SUM(I254:I265)","v":-6.1999999999999998E-3},{"$f":"-SUM(J254:J265)","v":-0.13620000000000002},{"$f":"-SUM(K254:K265)","v":-0.23080000000000001},{"$f":"-SUM(L254:L265)","v":-0.2533569},{"$f":"IF(COUNT($H266:L266)>=Input!$W$7,0, -SUM(M254:M265))","v":0},{"$f":"IF(COUNT($H266:M266)>=Input!$W$7,0, -SUM(N254:N265))","v":0},{"$f":"IF(COUNT($H266:N266)>=Input!$W$7,0, -SUM(O254:O265))","v":0},{"$f":"IF(COUNT($H266:O266)>=Input!$W$7,0, -SUM(P254:P265))","v":0},{"$f":"IF(COUNT($H266:P266)>=Input!$W$7,0, -SUM(Q254:Q265))","v":0}]
[null,{"$f":"Asset16","v":"Vehicles"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F267:F267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":2.3553618978455582},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F267:H267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":2.3553618978455582},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F267:I267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":2.3553618978455582},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F267:J267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":2.3553618978455582},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F267:K267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0.30855240861776778},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F267:L267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F267:M267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F267:N267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F267:O267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F267:P267),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:H269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:I269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:J269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:K269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:L269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:M269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:N269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0.12796292571428566},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:O269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E269),(Input!$H$158-Input!$H$192)-SUM($H269:P269),(Input!$H$158-Input!$H$192)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:I270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:J270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:K270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:L270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:M270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:N270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:O270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0.14064906285714285},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E270),(Input!$I$158-Input!$I$192)-SUM($I270:P270),(Input!$I$158-Input!$I$192)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:J271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:K271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:L271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:M271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:N271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:O271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E271),(Input!$J$158-Input!$J$192)-SUM($J271:P271),(Input!$J$158-Input!$J$192)/A16taxstdlife))","v":0.4456178942857143}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:K272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:L272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:M272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:N272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:O272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E272),(Input!$K$158-Input!$K$192)-SUM($K272:P272),(Input!$K$158-Input!$K$192)/A16taxstdlife))","v":0.40478528285714288}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E273),(Input!$L$158-Input!$L$192)-SUM($L273:L273),(Input!$L$158-Input!$L$192)/A16taxstdlife))","v":0.70511475214285724},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E273),(Input!$L$158-Input!$L$192)-SUM($L273:M273),(Input!$L$158-Input!$L$192)/A16taxstdlife))","v":0.70511475214285724},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E273),(Input!$L$158-Input!$L$192)-SUM($L273:N273),(Input!$L$158-Input!$L$192)/A16taxstdlife))","v":0.70511475214285724},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E273),(Input!$L$158-Input!$L$192)-SUM($L273:O273),(Input!$L$158-Input!$L$192)/A16taxstdlife))","v":0.70511475214285724},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E273),(Input!$L$158-Input!$L$192)-SUM($L273:P273),(Input!$L$158-Input!$L$192)/A16taxstdlife))","v":0.70511475214285724}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E274),(Input!$M$158-Input!$M$192)-SUM($M274:M274),(Input!$M$158-Input!$M$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E274),(Input!$M$158-Input!$M$192)-SUM($M274:N274),(Input!$M$158-Input!$M$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E274),(Input!$M$158-Input!$M$192)-SUM($M274:O274),(Input!$M$158-Input!$M$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E274),(Input!$M$158-Input!$M$192)-SUM($M274:P274),(Input!$M$158-Input!$M$192)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E275),(Input!$N$158-Input!$N$192)-SUM($N275:N275),(Input!$N$158-Input!$N$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E275),(Input!$N$158-Input!$N$192)-SUM($N275:O275),(Input!$N$158-Input!$N$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E275),(Input!$N$158-Input!$N$192)-SUM($N275:P275),(Input!$N$158-Input!$N$192)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E276),(Input!$O$158-Input!$O$192)-SUM($O276:O276),(Input!$O$158-Input!$O$192)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E276),(Input!$O$158-Input!$O$192)-SUM($O276:P276),(Input!$O$158-Input!$O$192)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E277),(Input!$P$158-Input!$P$192)-SUM($P277:P277),(Input!$P$158-Input!$P$192)/A16taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,null,null,null,{"$f":"-SUM(H267:H278)","v":-2.3553618978455582},{"$f":"-SUM(I267:I278)","v":-2.483324823559844},{"$f":"-SUM(J267:J278)","v":-2.6239738864169868},{"$f":"-SUM(K267:K278)","v":-3.0695917807027011},{"$f":"-SUM(L267:L278)","v":-1.4275675743320537},{"$f":"IF(COUNT($H279:L279)>=Input!$W$7,0, -SUM(M267:M278))","v":0},{"$f":"IF(COUNT($H279:M279)>=Input!$W$7,0, -SUM(N267:N278))","v":0},{"$f":"IF(COUNT($H279:N279)>=Input!$W$7,0, -SUM(O267:O278))","v":0},{"$f":"IF(COUNT($H279:O279)>=Input!$W$7,0, -SUM(P267:P278))","v":0},{"$f":"IF(COUNT($H279:P279)>=Input!$W$7,0, -SUM(Q267:Q278))","v":0}]
[null,{"$f":"Asset17","v":"Moveable Plant"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F280:F280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.83293669681104232},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F280:H280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.83293669681104232},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F280:I280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.83293669681104232},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F280:J280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.83293669681104232},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F280:K280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0.16825321275583072},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F280:L280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F280:M280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F280:N280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F280:O280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F280:P280),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:H282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0.74139999999999995},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:I282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0.74139999999999995},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:J282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0.74139999999999995},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:K282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0.74139999999999995},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:L282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0.74139999999999995},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:M282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:N282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:O282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E282),(Input!$H$159-Input!$H$193)-SUM($H282:P282),(Input!$H$159-Input!$H$193)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:I283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0.46100000000000002},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:J283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0.46100000000000002},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:K283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0.46100000000000002},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:L283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0.46100000000000002},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:M283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0.46100000000000002},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:N283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:O283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E283),(Input!$I$159-Input!$I$193)-SUM($I283:P283),(Input!$I$159-Input!$I$193)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:J284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0.22620000000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:K284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0.22620000000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:L284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0.22620000000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:M284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0.22620000000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:N284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0.22620000000000001},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:O284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E284),(Input!$J$159-Input!$J$193)-SUM($J284:P284),(Input!$J$159-Input!$J$193)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:K285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":0.65274159999999992},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:L285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":0.65274159999999992},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:M285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":0.65274159999999992},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:N285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":0.65274159999999992},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:O285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":0.65274159999999992},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E285),(Input!$K$159-Input!$K$193)-SUM($K285:P285),(Input!$K$159-Input!$K$193)/A17taxstdlife))","v":4.4408920985006262E-16}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E286),(Input!$L$159-Input!$L$193)-SUM($L286:L286),(Input!$L$159-Input!$L$193)/A17taxstdlife))","v":0.58273239330000004},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E286),(Input!$L$159-Input!$L$193)-SUM($L286:M286),(Input!$L$159-Input!$L$193)/A17taxstdlife))","v":0.58273239330000004},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E286),(Input!$L$159-Input!$L$193)-SUM($L286:N286),(Input!$L$159-Input!$L$193)/A17taxstdlife))","v":0.58273239330000004},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E286),(Input!$L$159-Input!$L$193)-SUM($L286:O286),(Input!$L$159-Input!$L$193)/A17taxstdlife))","v":0.58273239330000004},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E286),(Input!$L$159-Input!$L$193)-SUM($L286:P286),(Input!$L$159-Input!$L$193)/A17taxstdlife))","v":0.58273239330000004}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E287),(Input!$M$159-Input!$M$193)-SUM($M287:M287),(Input!$M$159-Input!$M$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E287),(Input!$M$159-Input!$M$193)-SUM($M287:N287),(Input!$M$159-Input!$M$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E287),(Input!$M$159-Input!$M$193)-SUM($M287:O287),(Input!$M$159-Input!$M$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E287),(Input!$M$159-Input!$M$193)-SUM($M287:P287),(Input!$M$159-Input!$M$193)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E288),(Input!$N$159-Input!$N$193)-SUM($N288:N288),(Input!$N$159-Input!$N$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E288),(Input!$N$159-Input!$N$193)-SUM($N288:O288),(Input!$N$159-Input!$N$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E288),(Input!$N$159-Input!$N$193)-SUM($N288:P288),(Input!$N$159-Input!$N$193)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E289),(Input!$O$159-Input!$O$193)-SUM($O289:O289),(Input!$O$159-Input!$O$193)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E289),(Input!$O$159-Input!$O$193)-SUM($O289:P289),(Input!$O$159-Input!$O$193)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E290),(Input!$P$159-Input!$P$193)-SUM($P290:P290),(Input!$P$159-Input!$P$193)/A17taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,null,null,null,{"$f":"-SUM(H280:H291)","v":-0.83293669681104232},{"$f":"-SUM(I280:I291)","v":-1.5743366968110424},{"$f":"-SUM(J280:J291)","v":-2.0353366968110422},{"$f":"-SUM(K280:K291)","v":-2.2615366968110422},{"$f":"-SUM(L280:L291)","v":-2.2495948127558307},{"$f":"IF(COUNT($H292:L292)>=Input!$W$7,0, -SUM(M280:M291))","v":0},{"$f":"IF(COUNT($H292:M292)>=Input!$W$7,0, -SUM(N280:N291))","v":0},{"$f":"IF(COUNT($H292:N292)>=Input!$W$7,0, -SUM(O280:O291))","v":0},{"$f":"IF(COUNT($H292:O292)>=Input!$W$7,0, -SUM(P280:P291))","v":0},{"$f":"IF(COUNT($H292:P292)>=Input!$W$7,0, -SUM(Q280:Q291))","v":0}]
[null,{"$f":"Asset18","v":"Insurance Spares"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F293:F293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F293:H293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F293:I293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F293:J293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F293:K293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F293:L293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F293:M293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F293:N293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F293:O293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F293:P293),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:H295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:I295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:J295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:K295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:L295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:M295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:N295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:O295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E295),(Input!$H$160-Input!$H$194)-SUM($H295:P295),(Input!$H$160-Input!$H$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:I296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:J296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:K296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:L296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:M296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:N296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:O296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E296),(Input!$I$160-Input!$I$194)-SUM($I296:P296),(Input!$I$160-Input!$I$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:J297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:K297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:L297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:M297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:N297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:O297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E297),(Input!$J$160-Input!$J$194)-SUM($J297:P297),(Input!$J$160-Input!$J$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:K298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:L298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:M298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:N298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:O298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E298),(Input!$K$160-Input!$K$194)-SUM($K298:P298),(Input!$K$160-Input!$K$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E299),(Input!$L$160-Input!$L$194)-SUM($L299:L299),(Input!$L$160-Input!$L$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E299),(Input!$L$160-Input!$L$194)-SUM($L299:M299),(Input!$L$160-Input!$L$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E299),(Input!$L$160-Input!$L$194)-SUM($L299:N299),(Input!$L$160-Input!$L$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E299),(Input!$L$160-Input!$L$194)-SUM($L299:O299),(Input!$L$160-Input!$L$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E299),(Input!$L$160-Input!$L$194)-SUM($L299:P299),(Input!$L$160-Input!$L$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E300),(Input!$M$160-Input!$M$194)-SUM($M300:M300),(Input!$M$160-Input!$M$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E300),(Input!$M$160-Input!$M$194)-SUM($M300:N300),(Input!$M$160-Input!$M$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E300),(Input!$M$160-Input!$M$194)-SUM($M300:O300),(Input!$M$160-Input!$M$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E300),(Input!$M$160-Input!$M$194)-SUM($M300:P300),(Input!$M$160-Input!$M$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E301),(Input!$N$160-Input!$N$194)-SUM($N301:N301),(Input!$N$160-Input!$N$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E301),(Input!$N$160-Input!$N$194)-SUM($N301:O301),(Input!$N$160-Input!$N$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E301),(Input!$N$160-Input!$N$194)-SUM($N301:P301),(Input!$N$160-Input!$N$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E302),(Input!$O$160-Input!$O$194)-SUM($O302:O302),(Input!$O$160-Input!$O$194)/A18taxstdlife))","v":"n/a"},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E302),(Input!$O$160-Input!$O$194)-SUM($O302:P302),(Input!$O$160-Input!$O$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E303),(Input!$P$160-Input!$P$194)-SUM($P303:P303),(Input!$P$160-Input!$P$194)/A18taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,null,null,null,{"$f":"-SUM(H293:H304)","v":0},{"$f":"-SUM(I293:I304)","v":0},{"$f":"-SUM(J293:J304)","v":0},{"$f":"-SUM(K293:K304)","v":0},{"$f":"-SUM(L293:L304)","v":0},{"$f":"IF(COUNT($H305:L305)>=Input!$W$7,0, -SUM(M293:M304))","v":0},{"$f":"IF(COUNT($H305:M305)>=Input!$W$7,0, -SUM(N293:N304))","v":0},{"$f":"IF(COUNT($H305:N305)>=Input!$W$7,0, -SUM(O293:O304))","v":0},{"$f":"IF(COUNT($H305:O305)>=Input!$W$7,0, -SUM(P293:P304))","v":0},{"$f":"IF(COUNT($H305:P305)>=Input!$W$7,0, -SUM(Q293:Q304))","v":0}]
[null,{"$f":"Asset19","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F306:F306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F306:H306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F306:I306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F306:J306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F306:K306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F306:L306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F306:M306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F306:N306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F306:O306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F306:P306),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:H308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:I308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:J308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:K308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:L308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:M308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:N308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:O308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E308),(Input!$H$161-Input!$H$195)-SUM($H308:P308),(Input!$H$161-Input!$H$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:I309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:J309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:K309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:L309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:M309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:N309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:O309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E309),(Input!$I$161-Input!$I$195)-SUM($I309:P309),(Input!$I$161-Input!$I$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:J310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:K310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:L310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:M310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:N310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:O310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E310),(Input!$J$161-Input!$J$195)-SUM($J310:P310),(Input!$J$161-Input!$J$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:K311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:L311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:M311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:N311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:O311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E311),(Input!$K$161-Input!$K$195)-SUM($K311:P311),(Input!$K$161-Input!$K$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E312),(Input!$L$161-Input!$L$195)-SUM($L312:L312),(Input!$L$161-Input!$L$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E312),(Input!$L$161-Input!$L$195)-SUM($L312:M312),(Input!$L$161-Input!$L$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E312),(Input!$L$161-Input!$L$195)-SUM($L312:N312),(Input!$L$161-Input!$L$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E312),(Input!$L$161-Input!$L$195)-SUM($L312:O312),(Input!$L$161-Input!$L$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E312),(Input!$L$161-Input!$L$195)-SUM($L312:P312),(Input!$L$161-Input!$L$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E313),(Input!$M$161-Input!$M$195)-SUM($M313:M313),(Input!$M$161-Input!$M$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E313),(Input!$M$161-Input!$M$195)-SUM($M313:N313),(Input!$M$161-Input!$M$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E313),(Input!$M$161-Input!$M$195)-SUM($M313:O313),(Input!$M$161-Input!$M$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E313),(Input!$M$161-Input!$M$195)-SUM($M313:P313),(Input!$M$161-Input!$M$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E314),(Input!$N$161-Input!$N$195)-SUM($N314:N314),(Input!$N$161-Input!$N$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E314),(Input!$N$161-Input!$N$195)-SUM($N314:O314),(Input!$N$161-Input!$N$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E314),(Input!$N$161-Input!$N$195)-SUM($N314:P314),(Input!$N$161-Input!$N$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E315),(Input!$O$161-Input!$O$195)-SUM($O315:O315),(Input!$O$161-Input!$O$195)/A19taxstdlife))","v":"n/a"},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E315),(Input!$O$161-Input!$O$195)-SUM($O315:P315),(Input!$O$161-Input!$O$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E316),(Input!$P$161-Input!$P$195)-SUM($P316:P316),(Input!$P$161-Input!$P$195)/A19taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"-SUM(H306:H317)","v":0},{"$f":"-SUM(I306:I317)","v":0},{"$f":"-SUM(J306:J317)","v":0},{"$f":"-SUM(K306:K317)","v":0},{"$f":"-SUM(L306:L317)","v":0},{"$f":"IF(COUNT($H318:L318)>=Input!$W$7,0, -SUM(M306:M317))","v":0},{"$f":"IF(COUNT($H318:M318)>=Input!$W$7,0, -SUM(N306:N317))","v":0},{"$f":"IF(COUNT($H318:N318)>=Input!$W$7,0, -SUM(O306:O317))","v":0},{"$f":"IF(COUNT($H318:O318)>=Input!$W$7,0, -SUM(P306:P317))","v":0},{"$f":"IF(COUNT($H318:P318)>=Input!$W$7,0, -SUM(Q306:Q317))","v":0}]
[null,{"$f":"Asset20","v":"Equity raising costs"},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F319:F319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F319:H319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F319:I319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F319:J319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F319:K319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F319:L319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F319:M319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F319:N319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F319:O319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F319:P319),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:H321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:I321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:J321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:K321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:L321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:M321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:N321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:O321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E321),(Input!$H$162-Input!$H$196)-SUM($H321:P321),(Input!$H$162-Input!$H$196)/A20taxstdlife))","v":0.20323451367636844}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:I322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:J322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:K322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:L322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:M322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:N322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:O322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E322),(Input!$I$162-Input!$I$196)-SUM($I322:P322),(Input!$I$162-Input!$I$196)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:J323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:K323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:L323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:M323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:N323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:O323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E323),(Input!$J$162-Input!$J$196)-SUM($J323:P323),(Input!$J$162-Input!$J$196)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:K324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:L324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:M324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:N324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:O324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E324),(Input!$K$162-Input!$K$196)-SUM($K324:P324),(Input!$K$162-Input!$K$196)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E325),(Input!$L$162-Input!$L$196)-SUM($L325:L325),(Input!$L$162-Input!$L$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E325),(Input!$L$162-Input!$L$196)-SUM($L325:M325),(Input!$L$162-Input!$L$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E325),(Input!$L$162-Input!$L$196)-SUM($L325:N325),(Input!$L$162-Input!$L$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E325),(Input!$L$162-Input!$L$196)-SUM($L325:O325),(Input!$L$162-Input!$L$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E325),(Input!$L$162-Input!$L$196)-SUM($L325:P325),(Input!$L$162-Input!$L$196)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E326),(Input!$M$162-Input!$M$196)-SUM($M326:M326),(Input!$M$162-Input!$M$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E326),(Input!$M$162-Input!$M$196)-SUM($M326:N326),(Input!$M$162-Input!$M$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E326),(Input!$M$162-Input!$M$196)-SUM($M326:O326),(Input!$M$162-Input!$M$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E326),(Input!$M$162-Input!$M$196)-SUM($M326:P326),(Input!$M$162-Input!$M$196)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E327),(Input!$N$162-Input!$N$196)-SUM($N327:N327),(Input!$N$162-Input!$N$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E327),(Input!$N$162-Input!$N$196)-SUM($N327:O327),(Input!$N$162-Input!$N$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E327),(Input!$N$162-Input!$N$196)-SUM($N327:P327),(Input!$N$162-Input!$N$196)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E328),(Input!$O$162-Input!$O$196)-SUM($O328:O328),(Input!$O$162-Input!$O$196)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E328),(Input!$O$162-Input!$O$196)-SUM($O328:P328),(Input!$O$162-Input!$O$196)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E329),(Input!$P$162-Input!$P$196)-SUM($P329:P329),(Input!$P$162-Input!$P$196)/A20taxstdlife))","v":0}]
[null,null,null,null,10]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,null,null,null,{"$f":"-SUM(H319:H330)","v":0},{"$f":"-SUM(I319:I330)","v":-0.20323451367636844},{"$f":"-SUM(J319:J330)","v":-0.20323451367636844},{"$f":"-SUM(K319:K330)","v":-0.20323451367636844},{"$f":"-SUM(L319:L330)","v":-0.20323451367636844},{"$f":"IF(COUNT($H331:L331)>=Input!$W$7,0, -SUM(M319:M330))","v":0},{"$f":"IF(COUNT($H331:M331)>=Input!$W$7,0, -SUM(N319:N330))","v":0},{"$f":"IF(COUNT($H331:N331)>=Input!$W$7,0, -SUM(O319:O330))","v":0},{"$f":"IF(COUNT($H331:O331)>=Input!$W$7,0, -SUM(P319:P330))","v":0},{"$f":"IF(COUNT($H331:P331)>=Input!$W$7,0, -SUM(Q319:Q330))","v":0}]
[null,{"$f":"Asset21","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F332:F332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F332:H332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F332:I332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F332:J332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F332:K332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F332:L332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F332:M332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F332:N332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F332:O332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F332:P332),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:H334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:I334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:J334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:K334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:L334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:M334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:N334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:O334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E334),(Input!$H$163-Input!$H$197)-SUM($H334:P334),(Input!$H$163-Input!$H$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:I335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:J335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:K335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:L335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:M335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:N335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:O335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E335),(Input!$I$163-Input!$I$197)-SUM($I335:P335),(Input!$I$163-Input!$I$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:J336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:K336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:L336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:M336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:N336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:O336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E336),(Input!$J$163-Input!$J$197)-SUM($J336:P336),(Input!$J$163-Input!$J$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:K337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:L337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:M337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:N337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:O337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E337),(Input!$K$163-Input!$K$197)-SUM($K337:P337),(Input!$K$163-Input!$K$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E338),(Input!$L$163-Input!$L$197)-SUM($L338:L338),(Input!$L$163-Input!$L$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E338),(Input!$L$163-Input!$L$197)-SUM($L338:M338),(Input!$L$163-Input!$L$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E338),(Input!$L$163-Input!$L$197)-SUM($L338:N338),(Input!$L$163-Input!$L$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E338),(Input!$L$163-Input!$L$197)-SUM($L338:O338),(Input!$L$163-Input!$L$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E338),(Input!$L$163-Input!$L$197)-SUM($L338:P338),(Input!$L$163-Input!$L$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E339),(Input!$M$163-Input!$M$197)-SUM($M339:M339),(Input!$M$163-Input!$M$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E339),(Input!$M$163-Input!$M$197)-SUM($M339:N339),(Input!$M$163-Input!$M$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E339),(Input!$M$163-Input!$M$197)-SUM($M339:O339),(Input!$M$163-Input!$M$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E339),(Input!$M$163-Input!$M$197)-SUM($M339:P339),(Input!$M$163-Input!$M$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E340),(Input!$N$163-Input!$N$197)-SUM($N340:N340),(Input!$N$163-Input!$N$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E340),(Input!$N$163-Input!$N$197)-SUM($N340:O340),(Input!$N$163-Input!$N$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E340),(Input!$N$163-Input!$N$197)-SUM($N340:P340),(Input!$N$163-Input!$N$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E341),(Input!$O$163-Input!$O$197)-SUM($O341:O341),(Input!$O$163-Input!$O$197)/A21taxstdlife))","v":"n/a"},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E341),(Input!$O$163-Input!$O$197)-SUM($O341:P341),(Input!$O$163-Input!$O$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E342),(Input!$P$163-Input!$P$197)-SUM($P342:P342),(Input!$P$163-Input!$P$197)/A21taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"-SUM(H332:H343)","v":0},{"$f":"-SUM(I332:I343)","v":0},{"$f":"-SUM(J332:J343)","v":0},{"$f":"-SUM(K332:K343)","v":0},{"$f":"-SUM(L332:L343)","v":0},{"$f":"IF(COUNT($H344:L344)>=Input!$W$7,0, -SUM(M332:M343))","v":0},{"$f":"IF(COUNT($H344:M344)>=Input!$W$7,0, -SUM(N332:N343))","v":0},{"$f":"IF(COUNT($H344:N344)>=Input!$W$7,0, -SUM(O332:O343))","v":0},{"$f":"IF(COUNT($H344:O344)>=Input!$W$7,0, -SUM(P332:P343))","v":0},{"$f":"IF(COUNT($H344:P344)>=Input!$W$7,0, -SUM(Q332:Q343))","v":0}]
[null,{"$f":"Asset22","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F345:F345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F345:H345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F345:I345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F345:J345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F345:K345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F345:L345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F345:M345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F345:N345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F345:O345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F345:P345),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:H347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:I347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:J347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:K347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:L347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:M347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:N347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:O347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E347),(Input!$H$164-Input!$H$198)-SUM($H347:P347),(Input!$H$164-Input!$H$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:I348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:J348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:K348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:L348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:M348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:N348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:O348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E348),(Input!$I$164-Input!$I$198)-SUM($I348:P348),(Input!$I$164-Input!$I$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:J349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:K349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:L349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:M349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:N349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:O349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E349),(Input!$J$164-Input!$J$198)-SUM($J349:P349),(Input!$J$164-Input!$J$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:K350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:L350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:M350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:N350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:O350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E350),(Input!$K$164-Input!$K$198)-SUM($K350:P350),(Input!$K$164-Input!$K$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E351),(Input!$L$164-Input!$L$198)-SUM($L351:L351),(Input!$L$164-Input!$L$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E351),(Input!$L$164-Input!$L$198)-SUM($L351:M351),(Input!$L$164-Input!$L$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E351),(Input!$L$164-Input!$L$198)-SUM($L351:N351),(Input!$L$164-Input!$L$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E351),(Input!$L$164-Input!$L$198)-SUM($L351:O351),(Input!$L$164-Input!$L$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E351),(Input!$L$164-Input!$L$198)-SUM($L351:P351),(Input!$L$164-Input!$L$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E352),(Input!$M$164-Input!$M$198)-SUM($M352:M352),(Input!$M$164-Input!$M$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E352),(Input!$M$164-Input!$M$198)-SUM($M352:N352),(Input!$M$164-Input!$M$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E352),(Input!$M$164-Input!$M$198)-SUM($M352:O352),(Input!$M$164-Input!$M$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E352),(Input!$M$164-Input!$M$198)-SUM($M352:P352),(Input!$M$164-Input!$M$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E353),(Input!$N$164-Input!$N$198)-SUM($N353:N353),(Input!$N$164-Input!$N$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E353),(Input!$N$164-Input!$N$198)-SUM($N353:O353),(Input!$N$164-Input!$N$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E353),(Input!$N$164-Input!$N$198)-SUM($N353:P353),(Input!$N$164-Input!$N$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E354),(Input!$O$164-Input!$O$198)-SUM($O354:O354),(Input!$O$164-Input!$O$198)/A22taxstdlife))","v":"n/a"},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E354),(Input!$O$164-Input!$O$198)-SUM($O354:P354),(Input!$O$164-Input!$O$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E355),(Input!$P$164-Input!$P$198)-SUM($P355:P355),(Input!$P$164-Input!$P$198)/A22taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"-SUM(H345:H356)","v":0},{"$f":"-SUM(I345:I356)","v":0},{"$f":"-SUM(J345:J356)","v":0},{"$f":"-SUM(K345:K356)","v":0},{"$f":"-SUM(L345:L356)","v":0},{"$f":"IF(COUNT($H357:L357)>=Input!$W$7,0, -SUM(M345:M356))","v":0},{"$f":"IF(COUNT($H357:M357)>=Input!$W$7,0, -SUM(N345:N356))","v":0},{"$f":"IF(COUNT($H357:N357)>=Input!$W$7,0, -SUM(O345:O356))","v":0},{"$f":"IF(COUNT($H357:O357)>=Input!$W$7,0, -SUM(P345:P356))","v":0},{"$f":"IF(COUNT($H357:P357)>=Input!$W$7,0, -SUM(Q345:Q356))","v":0}]
[null,{"$f":"Asset23","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F358:F358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F358:H358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F358:I358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F358:J358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F358:K358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F358:L358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F358:M358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F358:N358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F358:O358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F358:P358),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:H360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:I360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:J360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:K360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:L360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:M360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:N360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:O360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E360),(Input!$H$165-Input!$H$199)-SUM($H360:P360),(Input!$H$165-Input!$H$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:I361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:J361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:K361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:L361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:M361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:N361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:O361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E361),(Input!$I$165-Input!$I$199)-SUM($I361:P361),(Input!$I$165-Input!$I$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:J362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:K362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:L362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:M362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:N362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:O362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E362),(Input!$J$165-Input!$J$199)-SUM($J362:P362),(Input!$J$165-Input!$J$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:K363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:L363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:M363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:N363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:O363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E363),(Input!$K$165-Input!$K$199)-SUM($K363:P363),(Input!$K$165-Input!$K$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E364),(Input!$L$165-Input!$L$199)-SUM($L364:L364),(Input!$L$165-Input!$L$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E364),(Input!$L$165-Input!$L$199)-SUM($L364:M364),(Input!$L$165-Input!$L$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E364),(Input!$L$165-Input!$L$199)-SUM($L364:N364),(Input!$L$165-Input!$L$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E364),(Input!$L$165-Input!$L$199)-SUM($L364:O364),(Input!$L$165-Input!$L$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E364),(Input!$L$165-Input!$L$199)-SUM($L364:P364),(Input!$L$165-Input!$L$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E365),(Input!$M$165-Input!$M$199)-SUM($M365:M365),(Input!$M$165-Input!$M$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E365),(Input!$M$165-Input!$M$199)-SUM($M365:N365),(Input!$M$165-Input!$M$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E365),(Input!$M$165-Input!$M$199)-SUM($M365:O365),(Input!$M$165-Input!$M$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E365),(Input!$M$165-Input!$M$199)-SUM($M365:P365),(Input!$M$165-Input!$M$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E366),(Input!$N$165-Input!$N$199)-SUM($N366:N366),(Input!$N$165-Input!$N$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E366),(Input!$N$165-Input!$N$199)-SUM($N366:O366),(Input!$N$165-Input!$N$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E366),(Input!$N$165-Input!$N$199)-SUM($N366:P366),(Input!$N$165-Input!$N$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E367),(Input!$O$165-Input!$O$199)-SUM($O367:O367),(Input!$O$165-Input!$O$199)/A23taxstdlife))","v":"n/a"},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E367),(Input!$O$165-Input!$O$199)-SUM($O367:P367),(Input!$O$165-Input!$O$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E368),(Input!$P$165-Input!$P$199)-SUM($P368:P368),(Input!$P$165-Input!$P$199)/A23taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"-SUM(H358:H369)","v":0},{"$f":"-SUM(I358:I369)","v":0},{"$f":"-SUM(J358:J369)","v":0},{"$f":"-SUM(K358:K369)","v":0},{"$f":"-SUM(L358:L369)","v":0},{"$f":"IF(COUNT($H370:L370)>=Input!$W$7,0, -SUM(M358:M369))","v":0},{"$f":"IF(COUNT($H370:M370)>=Input!$W$7,0, -SUM(N358:N369))","v":0},{"$f":"IF(COUNT($H370:N370)>=Input!$W$7,0, -SUM(O358:O369))","v":0},{"$f":"IF(COUNT($H370:O370)>=Input!$W$7,0, -SUM(P358:P369))","v":0},{"$f":"IF(COUNT($H370:P370)>=Input!$W$7,0, -SUM(Q358:Q369))","v":0}]
[null,{"$f":"Asset24","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F371:F371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F371:H371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F371:I371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F371:J371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F371:K371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F371:L371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F371:M371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F371:N371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F371:O371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F371:P371),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:H373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:I373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:J373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:K373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:L373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:M373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:N373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:O373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E373),(Input!$H$166-Input!$H$200)-SUM($H373:P373),(Input!$H$166-Input!$H$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:I374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:J374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:K374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:L374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:M374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:N374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:O374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E374),(Input!$I$166-Input!$I$200)-SUM($I374:P374),(Input!$I$166-Input!$I$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:J375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:K375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:L375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:M375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:N375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:O375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E375),(Input!$J$166-Input!$J$200)-SUM($J375:P375),(Input!$J$166-Input!$J$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:K376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:L376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:M376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:N376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:O376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E376),(Input!$K$166-Input!$K$200)-SUM($K376:P376),(Input!$K$166-Input!$K$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E377),(Input!$L$166-Input!$L$200)-SUM($L377:L377),(Input!$L$166-Input!$L$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E377),(Input!$L$166-Input!$L$200)-SUM($L377:M377),(Input!$L$166-Input!$L$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E377),(Input!$L$166-Input!$L$200)-SUM($L377:N377),(Input!$L$166-Input!$L$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E377),(Input!$L$166-Input!$L$200)-SUM($L377:O377),(Input!$L$166-Input!$L$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E377),(Input!$L$166-Input!$L$200)-SUM($L377:P377),(Input!$L$166-Input!$L$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E378),(Input!$M$166-Input!$M$200)-SUM($M378:M378),(Input!$M$166-Input!$M$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E378),(Input!$M$166-Input!$M$200)-SUM($M378:N378),(Input!$M$166-Input!$M$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E378),(Input!$M$166-Input!$M$200)-SUM($M378:O378),(Input!$M$166-Input!$M$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E378),(Input!$M$166-Input!$M$200)-SUM($M378:P378),(Input!$M$166-Input!$M$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E379),(Input!$N$166-Input!$N$200)-SUM($N379:N379),(Input!$N$166-Input!$N$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E379),(Input!$N$166-Input!$N$200)-SUM($N379:O379),(Input!$N$166-Input!$N$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E379),(Input!$N$166-Input!$N$200)-SUM($N379:P379),(Input!$N$166-Input!$N$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E380),(Input!$O$166-Input!$O$200)-SUM($O380:O380),(Input!$O$166-Input!$O$200)/A24taxstdlife))","v":"n/a"},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E380),(Input!$O$166-Input!$O$200)-SUM($O380:P380),(Input!$O$166-Input!$O$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E381),(Input!$P$166-Input!$P$200)-SUM($P381:P381),(Input!$P$166-Input!$P$200)/A24taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"-SUM(H371:H382)","v":0},{"$f":"-SUM(I371:I382)","v":0},{"$f":"-SUM(J371:J382)","v":0},{"$f":"-SUM(K371:K382)","v":0},{"$f":"-SUM(L371:L382)","v":0},{"$f":"IF(COUNT($H383:L383)>=Input!$W$7,0, -SUM(M371:M382))","v":0},{"$f":"IF(COUNT($H383:M383)>=Input!$W$7,0, -SUM(N371:N382))","v":0},{"$f":"IF(COUNT($H383:N383)>=Input!$W$7,0, -SUM(O371:O382))","v":0},{"$f":"IF(COUNT($H383:O383)>=Input!$W$7,0, -SUM(P371:P382))","v":0},{"$f":"IF(COUNT($H383:P383)>=Input!$W$7,0, -SUM(Q371:Q382))","v":0}]
[null,{"$f":"Asset25","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F384:F384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F384:H384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F384:I384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F384:J384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F384:K384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F384:L384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F384:M384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F384:N384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F384:O384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F384:P384),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:H386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:I386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:J386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:K386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:L386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:M386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:N386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:O386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E386),(Input!$H$167-Input!$H$201)-SUM($H386:P386),(Input!$H$167-Input!$H$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:I387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:J387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:K387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:L387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:M387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:N387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:O387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E387),(Input!$I$167-Input!$I$201)-SUM($I387:P387),(Input!$I$167-Input!$I$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:J388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:K388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:L388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:M388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:N388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:O388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E388),(Input!$J$167-Input!$J$201)-SUM($J388:P388),(Input!$J$167-Input!$J$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:K389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:L389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:M389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:N389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:O389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E389),(Input!$K$167-Input!$K$201)-SUM($K389:P389),(Input!$K$167-Input!$K$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E390),(Input!$L$167-Input!$L$201)-SUM($L390:L390),(Input!$L$167-Input!$L$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E390),(Input!$L$167-Input!$L$201)-SUM($L390:M390),(Input!$L$167-Input!$L$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E390),(Input!$L$167-Input!$L$201)-SUM($L390:N390),(Input!$L$167-Input!$L$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E390),(Input!$L$167-Input!$L$201)-SUM($L390:O390),(Input!$L$167-Input!$L$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E390),(Input!$L$167-Input!$L$201)-SUM($L390:P390),(Input!$L$167-Input!$L$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E391),(Input!$M$167-Input!$M$201)-SUM($M391:M391),(Input!$M$167-Input!$M$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E391),(Input!$M$167-Input!$M$201)-SUM($M391:N391),(Input!$M$167-Input!$M$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E391),(Input!$M$167-Input!$M$201)-SUM($M391:O391),(Input!$M$167-Input!$M$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E391),(Input!$M$167-Input!$M$201)-SUM($M391:P391),(Input!$M$167-Input!$M$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E392),(Input!$N$167-Input!$N$201)-SUM($N392:N392),(Input!$N$167-Input!$N$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E392),(Input!$N$167-Input!$N$201)-SUM($N392:O392),(Input!$N$167-Input!$N$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E392),(Input!$N$167-Input!$N$201)-SUM($N392:P392),(Input!$N$167-Input!$N$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E393),(Input!$O$167-Input!$O$201)-SUM($O393:O393),(Input!$O$167-Input!$O$201)/A25taxstdlife))","v":"n/a"},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E393),(Input!$O$167-Input!$O$201)-SUM($O393:P393),(Input!$O$167-Input!$O$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E394),(Input!$P$167-Input!$P$201)-SUM($P394:P394),(Input!$P$167-Input!$P$201)/A25taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"-SUM(H384:H395)","v":0},{"$f":"-SUM(I384:I395)","v":0},{"$f":"-SUM(J384:J395)","v":0},{"$f":"-SUM(K384:K395)","v":0},{"$f":"-SUM(L384:L395)","v":0},{"$f":"IF(COUNT($H396:L396)>=Input!$W$7,0, -SUM(M384:M395))","v":0},{"$f":"IF(COUNT($H396:M396)>=Input!$W$7,0, -SUM(N384:N395))","v":0},{"$f":"IF(COUNT($H396:N396)>=Input!$W$7,0, -SUM(O384:O395))","v":0},{"$f":"IF(COUNT($H396:O396)>=Input!$W$7,0, -SUM(P384:P395))","v":0},{"$f":"IF(COUNT($H396:P396)>=Input!$W$7,0, -SUM(Q384:Q395))","v":0}]
[null,{"$f":"Asset26","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F397:F397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F397:H397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F397:I397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F397:J397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F397:K397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F397:L397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F397:M397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F397:N397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F397:O397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F397:P397),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:H399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:I399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:J399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:K399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:L399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:M399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:N399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:O399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E399),(Input!$H$168-Input!$H$202)-SUM($H399:P399),(Input!$H$168-Input!$H$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:I400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:J400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:K400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:L400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:M400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:N400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:O400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E400),(Input!$I$168-Input!$I$202)-SUM($I400:P400),(Input!$I$168-Input!$I$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:J401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:K401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:L401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:M401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:N401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:O401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E401),(Input!$J$168-Input!$J$202)-SUM($J401:P401),(Input!$J$168-Input!$J$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:K402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:L402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:M402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:N402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:O402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E402),(Input!$K$168-Input!$K$202)-SUM($K402:P402),(Input!$K$168-Input!$K$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E403),(Input!$L$168-Input!$L$202)-SUM($L403:L403),(Input!$L$168-Input!$L$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E403),(Input!$L$168-Input!$L$202)-SUM($L403:M403),(Input!$L$168-Input!$L$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E403),(Input!$L$168-Input!$L$202)-SUM($L403:N403),(Input!$L$168-Input!$L$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E403),(Input!$L$168-Input!$L$202)-SUM($L403:O403),(Input!$L$168-Input!$L$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E403),(Input!$L$168-Input!$L$202)-SUM($L403:P403),(Input!$L$168-Input!$L$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E404),(Input!$M$168-Input!$M$202)-SUM($M404:M404),(Input!$M$168-Input!$M$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E404),(Input!$M$168-Input!$M$202)-SUM($M404:N404),(Input!$M$168-Input!$M$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E404),(Input!$M$168-Input!$M$202)-SUM($M404:O404),(Input!$M$168-Input!$M$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E404),(Input!$M$168-Input!$M$202)-SUM($M404:P404),(Input!$M$168-Input!$M$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E405),(Input!$N$168-Input!$N$202)-SUM($N405:N405),(Input!$N$168-Input!$N$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E405),(Input!$N$168-Input!$N$202)-SUM($N405:O405),(Input!$N$168-Input!$N$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E405),(Input!$N$168-Input!$N$202)-SUM($N405:P405),(Input!$N$168-Input!$N$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E406),(Input!$O$168-Input!$O$202)-SUM($O406:O406),(Input!$O$168-Input!$O$202)/A26taxstdlife))","v":"n/a"},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E406),(Input!$O$168-Input!$O$202)-SUM($O406:P406),(Input!$O$168-Input!$O$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E407),(Input!$P$168-Input!$P$202)-SUM($P407:P407),(Input!$P$168-Input!$P$202)/A26taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"-SUM(H397:H408)","v":0},{"$f":"-SUM(I397:I408)","v":0},{"$f":"-SUM(J397:J408)","v":0},{"$f":"-SUM(K397:K408)","v":0},{"$f":"-SUM(L397:L408)","v":0},{"$f":"IF(COUNT($H409:L409)>=Input!$W$7,0, -SUM(M397:M408))","v":0},{"$f":"IF(COUNT($H409:M409)>=Input!$W$7,0, -SUM(N397:N408))","v":0},{"$f":"IF(COUNT($H409:N409)>=Input!$W$7,0, -SUM(O397:O408))","v":0},{"$f":"IF(COUNT($H409:O409)>=Input!$W$7,0, -SUM(P397:P408))","v":0},{"$f":"IF(COUNT($H409:P409)>=Input!$W$7,0, -SUM(Q397:Q408))","v":0}]
[null,{"$f":"Asset27","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F410:F410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F410:H410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F410:I410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F410:J410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F410:K410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F410:L410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F410:M410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F410:N410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F410:O410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F410:P410),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:H412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:I412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:J412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:K412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:L412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:M412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:N412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:O412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E412),(Input!$H$169-Input!$H$203)-SUM($H412:P412),(Input!$H$169-Input!$H$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:I413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:J413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:K413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:L413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:M413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:N413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:O413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E413),(Input!$I$169-Input!$I$203)-SUM($I413:P413),(Input!$I$169-Input!$I$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:J414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:K414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:L414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:M414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:N414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:O414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E414),(Input!$J$169-Input!$J$203)-SUM($J414:P414),(Input!$J$169-Input!$J$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:K415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:L415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:M415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:N415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:O415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E415),(Input!$K$169-Input!$K$203)-SUM($K415:P415),(Input!$K$169-Input!$K$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E416),(Input!$L$169-Input!$L$203)-SUM($L416:L416),(Input!$L$169-Input!$L$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E416),(Input!$L$169-Input!$L$203)-SUM($L416:M416),(Input!$L$169-Input!$L$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E416),(Input!$L$169-Input!$L$203)-SUM($L416:N416),(Input!$L$169-Input!$L$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E416),(Input!$L$169-Input!$L$203)-SUM($L416:O416),(Input!$L$169-Input!$L$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E416),(Input!$L$169-Input!$L$203)-SUM($L416:P416),(Input!$L$169-Input!$L$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E417),(Input!$M$169-Input!$M$203)-SUM($M417:M417),(Input!$M$169-Input!$M$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E417),(Input!$M$169-Input!$M$203)-SUM($M417:N417),(Input!$M$169-Input!$M$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E417),(Input!$M$169-Input!$M$203)-SUM($M417:O417),(Input!$M$169-Input!$M$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E417),(Input!$M$169-Input!$M$203)-SUM($M417:P417),(Input!$M$169-Input!$M$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E418),(Input!$N$169-Input!$N$203)-SUM($N418:N418),(Input!$N$169-Input!$N$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E418),(Input!$N$169-Input!$N$203)-SUM($N418:O418),(Input!$N$169-Input!$N$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E418),(Input!$N$169-Input!$N$203)-SUM($N418:P418),(Input!$N$169-Input!$N$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E419),(Input!$O$169-Input!$O$203)-SUM($O419:O419),(Input!$O$169-Input!$O$203)/A27taxstdlife))","v":"n/a"},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E419),(Input!$O$169-Input!$O$203)-SUM($O419:P419),(Input!$O$169-Input!$O$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E420),(Input!$P$169-Input!$P$203)-SUM($P420:P420),(Input!$P$169-Input!$P$203)/A27taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"-SUM(H410:H421)","v":0},{"$f":"-SUM(I410:I421)","v":0},{"$f":"-SUM(J410:J421)","v":0},{"$f":"-SUM(K410:K421)","v":0},{"$f":"-SUM(L410:L421)","v":0},{"$f":"IF(COUNT($H422:L422)>=Input!$W$7,0, -SUM(M410:M421))","v":0},{"$f":"IF(COUNT($H422:M422)>=Input!$W$7,0, -SUM(N410:N421))","v":0},{"$f":"IF(COUNT($H422:N422)>=Input!$W$7,0, -SUM(O410:O421))","v":0},{"$f":"IF(COUNT($H422:O422)>=Input!$W$7,0, -SUM(P410:P421))","v":0},{"$f":"IF(COUNT($H422:P422)>=Input!$W$7,0, -SUM(Q410:Q421))","v":0}]
[null,{"$f":"Asset28","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F423:F423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F423:H423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F423:I423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F423:J423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F423:K423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F423:L423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F423:M423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F423:N423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F423:O423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F423:P423),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:H425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:I425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:J425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:K425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:L425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:M425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:N425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:O425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E425),(Input!$H$170-Input!$H$204)-SUM($H425:P425),(Input!$H$170-Input!$H$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:I426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:J426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:K426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:L426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:M426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:N426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:O426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E426),(Input!$I$170-Input!$I$204)-SUM($I426:P426),(Input!$I$170-Input!$I$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:J427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:K427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:L427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:M427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:N427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:O427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E427),(Input!$J$170-Input!$J$204)-SUM($J427:P427),(Input!$J$170-Input!$J$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:K428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:L428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:M428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:N428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:O428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E428),(Input!$K$170-Input!$K$204)-SUM($K428:P428),(Input!$K$170-Input!$K$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E429),(Input!$L$170-Input!$L$204)-SUM($L429:L429),(Input!$L$170-Input!$L$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E429),(Input!$L$170-Input!$L$204)-SUM($L429:M429),(Input!$L$170-Input!$L$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E429),(Input!$L$170-Input!$L$204)-SUM($L429:N429),(Input!$L$170-Input!$L$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E429),(Input!$L$170-Input!$L$204)-SUM($L429:O429),(Input!$L$170-Input!$L$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E429),(Input!$L$170-Input!$L$204)-SUM($L429:P429),(Input!$L$170-Input!$L$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E430),(Input!$M$170-Input!$M$204)-SUM($M430:M430),(Input!$M$170-Input!$M$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E430),(Input!$M$170-Input!$M$204)-SUM($M430:N430),(Input!$M$170-Input!$M$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E430),(Input!$M$170-Input!$M$204)-SUM($M430:O430),(Input!$M$170-Input!$M$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E430),(Input!$M$170-Input!$M$204)-SUM($M430:P430),(Input!$M$170-Input!$M$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E431),(Input!$N$170-Input!$N$204)-SUM($N431:N431),(Input!$N$170-Input!$N$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E431),(Input!$N$170-Input!$N$204)-SUM($N431:O431),(Input!$N$170-Input!$N$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E431),(Input!$N$170-Input!$N$204)-SUM($N431:P431),(Input!$N$170-Input!$N$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E432),(Input!$O$170-Input!$O$204)-SUM($O432:O432),(Input!$O$170-Input!$O$204)/A28taxstdlife))","v":"n/a"},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E432),(Input!$O$170-Input!$O$204)-SUM($O432:P432),(Input!$O$170-Input!$O$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E433),(Input!$P$170-Input!$P$204)-SUM($P433:P433),(Input!$P$170-Input!$P$204)/A28taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"-SUM(H423:H434)","v":0},{"$f":"-SUM(I423:I434)","v":0},{"$f":"-SUM(J423:J434)","v":0},{"$f":"-SUM(K423:K434)","v":0},{"$f":"-SUM(L423:L434)","v":0},{"$f":"IF(COUNT($H435:L435)>=Input!$W$7,0, -SUM(M423:M434))","v":0},{"$f":"IF(COUNT($H435:M435)>=Input!$W$7,0, -SUM(N423:N434))","v":0},{"$f":"IF(COUNT($H435:N435)>=Input!$W$7,0, -SUM(O423:O434))","v":0},{"$f":"IF(COUNT($H435:O435)>=Input!$W$7,0, -SUM(P423:P434))","v":0},{"$f":"IF(COUNT($H435:P435)>=Input!$W$7,0, -SUM(Q423:Q434))","v":0}]
[null,{"$f":"Asset29","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F436:F436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F436:H436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F436:I436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F436:J436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F436:K436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F436:L436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F436:M436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F436:N436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F436:O436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F436:P436),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:H438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:I438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:J438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:K438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:L438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:M438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:N438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:O438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E438),(Input!$H$171-Input!$H$205)-SUM($H438:P438),(Input!$H$171-Input!$H$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:I439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:J439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:K439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:L439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:M439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:N439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:O439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E439),(Input!$I$171-Input!$I$205)-SUM($I439:P439),(Input!$I$171-Input!$I$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:J440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:K440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:L440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:M440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:N440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:O440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E440),(Input!$J$171-Input!$J$205)-SUM($J440:P440),(Input!$J$171-Input!$J$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:K441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:L441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:M441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:N441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:O441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E441),(Input!$K$171-Input!$K$205)-SUM($K441:P441),(Input!$K$171-Input!$K$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E442),(Input!$L$171-Input!$L$205)-SUM($L442:L442),(Input!$L$171-Input!$L$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E442),(Input!$L$171-Input!$L$205)-SUM($L442:M442),(Input!$L$171-Input!$L$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E442),(Input!$L$171-Input!$L$205)-SUM($L442:N442),(Input!$L$171-Input!$L$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E442),(Input!$L$171-Input!$L$205)-SUM($L442:O442),(Input!$L$171-Input!$L$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E442),(Input!$L$171-Input!$L$205)-SUM($L442:P442),(Input!$L$171-Input!$L$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E443),(Input!$M$171-Input!$M$205)-SUM($M443:M443),(Input!$M$171-Input!$M$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E443),(Input!$M$171-Input!$M$205)-SUM($M443:N443),(Input!$M$171-Input!$M$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E443),(Input!$M$171-Input!$M$205)-SUM($M443:O443),(Input!$M$171-Input!$M$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E443),(Input!$M$171-Input!$M$205)-SUM($M443:P443),(Input!$M$171-Input!$M$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E444),(Input!$N$171-Input!$N$205)-SUM($N444:N444),(Input!$N$171-Input!$N$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E444),(Input!$N$171-Input!$N$205)-SUM($N444:O444),(Input!$N$171-Input!$N$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E444),(Input!$N$171-Input!$N$205)-SUM($N444:P444),(Input!$N$171-Input!$N$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E445),(Input!$O$171-Input!$O$205)-SUM($O445:O445),(Input!$O$171-Input!$O$205)/A29taxstdlife))","v":"n/a"},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E445),(Input!$O$171-Input!$O$205)-SUM($O445:P445),(Input!$O$171-Input!$O$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E446),(Input!$P$171-Input!$P$205)-SUM($P446:P446),(Input!$P$171-Input!$P$205)/A29taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"-SUM(H436:H447)","v":0},{"$f":"-SUM(I436:I447)","v":0},{"$f":"-SUM(J436:J447)","v":0},{"$f":"-SUM(K436:K447)","v":0},{"$f":"-SUM(L436:L447)","v":0},{"$f":"IF(COUNT($H448:L448)>=Input!$W$7,0, -SUM(M436:M447))","v":0},{"$f":"IF(COUNT($H448:M448)>=Input!$W$7,0, -SUM(N436:N447))","v":0},{"$f":"IF(COUNT($H448:N448)>=Input!$W$7,0, -SUM(O436:O447))","v":0},{"$f":"IF(COUNT($H448:O448)>=Input!$W$7,0, -SUM(P436:P447))","v":0},{"$f":"IF(COUNT($H448:P448)>=Input!$W$7,0, -SUM(Q436:Q447))","v":0}]
[null,{"$f":"Asset30","v":0},null,"Initial Asset Base",null,null,null,{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F449:F449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F449:H449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F449:I449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F449:J449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F449:K449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F449:L449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F449:M449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F449:N449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F449:O449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F449:P449),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":"n/a"}]
[null,null,null,"Capex in year"]
[null,null,null,null,1,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:H451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:I451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:J451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:K451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:L451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:M451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:N451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:O451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E451),(Input!$H$172-Input!$H$206)-SUM($H451:P451),(Input!$H$172-Input!$H$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,2,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:I452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:J452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:K452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:L452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:M452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:N452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:O452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E452),(Input!$I$172-Input!$I$206)-SUM($I452:P452),(Input!$I$172-Input!$I$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,3,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:J453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:K453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:L453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:M453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:N453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:O453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E453),(Input!$J$172-Input!$J$206)-SUM($J453:P453),(Input!$J$172-Input!$J$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,4,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:K454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:L454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:M454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:N454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:O454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E454),(Input!$K$172-Input!$K$206)-SUM($K454:P454),(Input!$K$172-Input!$K$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,5,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E455),(Input!$L$172-Input!$L$206)-SUM($L455:L455),(Input!$L$172-Input!$L$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E455),(Input!$L$172-Input!$L$206)-SUM($L455:M455),(Input!$L$172-Input!$L$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E455),(Input!$L$172-Input!$L$206)-SUM($L455:N455),(Input!$L$172-Input!$L$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E455),(Input!$L$172-Input!$L$206)-SUM($L455:O455),(Input!$L$172-Input!$L$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E455),(Input!$L$172-Input!$L$206)-SUM($L455:P455),(Input!$L$172-Input!$L$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,6,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E456),(Input!$M$172-Input!$M$206)-SUM($M456:M456),(Input!$M$172-Input!$M$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E456),(Input!$M$172-Input!$M$206)-SUM($M456:N456),(Input!$M$172-Input!$M$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E456),(Input!$M$172-Input!$M$206)-SUM($M456:O456),(Input!$M$172-Input!$M$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E456),(Input!$M$172-Input!$M$206)-SUM($M456:P456),(Input!$M$172-Input!$M$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E457),(Input!$N$172-Input!$N$206)-SUM($N457:N457),(Input!$N$172-Input!$N$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E457),(Input!$N$172-Input!$N$206)-SUM($N457:O457),(Input!$N$172-Input!$N$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E457),(Input!$N$172-Input!$N$206)-SUM($N457:P457),(Input!$N$172-Input!$N$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E458),(Input!$O$172-Input!$O$206)-SUM($O458:O458),(Input!$O$172-Input!$O$206)/A30taxstdlife))","v":"n/a"},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E458),(Input!$O$172-Input!$O$206)-SUM($O458:P458),(Input!$O$172-Input!$O$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E459),(Input!$P$172-Input!$P$206)-SUM($P459:P459),(Input!$P$172-Input!$P$206)/A30taxstdlife))","v":"n/a"}]
[null,null,null,null,10]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"-SUM(H449:H460)","v":0},{"$f":"-SUM(I449:I460)","v":0},{"$f":"-SUM(J449:J460)","v":0},{"$f":"-SUM(K449:K460)","v":0},{"$f":"-SUM(L449:L460)","v":0},{"$f":"IF(COUNT($H461:L461)>=Input!$W$7,0, -SUM(M449:M460))","v":0},{"$f":"IF(COUNT($H461:M461)>=Input!$W$7,0, -SUM(N449:N460))","v":0},{"$f":"IF(COUNT($H461:N461)>=Input!$W$7,0, -SUM(O449:O460))","v":0},{"$f":"IF(COUNT($H461:O461)>=Input!$W$7,0, -SUM(P449:P460))","v":0},{"$f":"IF(COUNT($H461:P461)>=Input!$W$7,0, -SUM(Q449:Q460))","v":0}]

{"sheet":"Asset lives roll forward","index":7,"n_rows":425,"n_cols":11,"rows_kept":425,"cut":false,"hidden":false,"merged":[]}
[null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,{"$f":"\"Average Remaining Asset Lives Roll Forward - RFM \"&Intro!L4","v":"Average Remaining Asset Lives Roll Forward - RFM Version: 2.0"},null,null,null,"PQ Note: This page is not used by Powerlink"]
[]
[]
[null,"Closing Asset Values and Lives",null,null,{"$f":"\"($m Real \"&'Tax value roll forward'!H4&\")\"","v":"($m Real 2007-08)"},"(Age in years)",null,null,null,"($m Nominal)","(Age in years)"]
[null,null,null,null,"Closing Asset Value","Average Remaining Life",null,null,null,"Closing Tax Value","Average Tax Remaining Life"]
[null,{"$f":"Asset1","v":"Transmission Lines - Overhead"}]
[null,null,"Opening RAB",null,{"$f":"A1value-SUM('Actual RAB roll forward'!H76:OFFSET('Actual RAB roll forward'!H76,0,Input!$W$7-1))","v":1557.5259156851266},{"$f":"IF(A1remlife=\"N/A\",\"n/a\",A1remlife-Input!$W$7)","v":25.625},null,"Initial Asset Base",null,{"$f":"A1taxvalue-SUM('Tax value roll forward'!H72:OFFSET('Tax value roll forward'!H72,0,Input!$W$7-1))","v":1094.3485714285716},{"$f":"IF(A1taxremlife=\"N/A\",\"n/a\",A1taxremlife-Input!$W$7)","v":25.625}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D9-1)-SUM('Actual RAB roll forward'!H78:OFFSET('Actual RAB roll forward'!H78,0,Input!$W$7-1))","v":407.57645923654673},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E9=0,0,A1stdlife+D9-Input!$W$7))","v":46},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I9-1)-SUM('Tax value roll forward'!H74:OFFSET('Tax value roll forward'!H74,0,Input!$W$7-1))","v":396.41321052631582},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J9=0,0,A1taxstdlife+I9-Input!$W$7))","v":43.5}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D10-1)-SUM('Actual RAB roll forward'!H79:OFFSET('Actual RAB roll forward'!H79,0,Input!$W$7-1))","v":280.41876556659309},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E10=0,0,A1stdlife+D10-Input!$W$7))","v":47},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I10-1)-SUM('Tax value roll forward'!H75:OFFSET('Tax value roll forward'!H75,0,Input!$W$7-1))","v":287.11020472147368},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J10=0,0,A1taxstdlife+I10-Input!$W$7))","v":44.5}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D11-1)-SUM('Actual RAB roll forward'!H80:OFFSET('Actual RAB roll forward'!H80,0,Input!$W$7-1))","v":82.373525526019691},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E11=0,0,A1stdlife+D11-Input!$W$7))","v":48},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I11-1)-SUM('Tax value roll forward'!H76:OFFSET('Tax value roll forward'!H76,0,Input!$W$7-1))","v":86.341757894736844},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J11=0,0,A1taxstdlife+I11-Input!$W$7))","v":45.5}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D12-1)-SUM('Actual RAB roll forward'!H81:OFFSET('Actual RAB roll forward'!H81,0,Input!$W$7-1))","v":233.55645987510189},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E12=0,0,A1stdlife+D12-Input!$W$7))","v":49},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I12-1)-SUM('Tax value roll forward'!H77:OFFSET('Tax value roll forward'!H77,0,Input!$W$7-1))","v":251.62765263157894},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J12=0,0,A1taxstdlife+I12-Input!$W$7))","v":46.5}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D13-1)-SUM('Actual RAB roll forward'!H82:OFFSET('Actual RAB roll forward'!H82,0,Input!$W$7-1))","v":191.21205078456137},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E13=0,0,A1stdlife+D13-Input!$W$7))","v":50},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I13-1)-SUM('Tax value roll forward'!H78:OFFSET('Tax value roll forward'!H78,0,Input!$W$7-1))","v":213.956845209325},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J13=0,0,A1taxstdlife+I13-Input!$W$7))","v":47.5}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D14-1)-SUM('Actual RAB roll forward'!H83:OFFSET('Actual RAB roll forward'!H83,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E14=0,0,A1stdlife+D14-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I14-1)-SUM('Tax value roll forward'!H79:OFFSET('Tax value roll forward'!H79,0,Input!$W$7-1))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J14=0,0,A1taxstdlife+I14-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D15-1)-SUM('Actual RAB roll forward'!H84:OFFSET('Actual RAB roll forward'!H84,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E15=0,0,A1stdlife+D15-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I15-1)-SUM('Tax value roll forward'!H80:OFFSET('Tax value roll forward'!H80,0,Input!$W$7-1))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J15=0,0,A1taxstdlife+I15-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D16-1)-SUM('Actual RAB roll forward'!H85:OFFSET('Actual RAB roll forward'!H85,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E16=0,0,A1stdlife+D16-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I16-1)-SUM('Tax value roll forward'!H81:OFFSET('Tax value roll forward'!H81,0,Input!$W$7-1))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J16=0,0,A1taxstdlife+I16-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D17-1)-SUM('Actual RAB roll forward'!H86:OFFSET('Actual RAB roll forward'!H86,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E17=0,0,A1stdlife+D17-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I17-1)-SUM('Tax value roll forward'!H82:OFFSET('Tax value roll forward'!H82,0,Input!$W$7-1))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J17=0,0,A1taxstdlife+I17-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$44,0,D18-1)-SUM('Actual RAB roll forward'!H87:OFFSET('Actual RAB roll forward'!H87,0,Input!$W$7-1))","v":0},{"$f":"IF(A1stdlife=\"N/A\",\"n/a\",IF(E18=0,0,A1stdlife+D18-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$40,0,I18-1)-SUM('Tax value roll forward'!H83:OFFSET('Tax value roll forward'!H83,0,Input!$W$7-1))","v":0},{"$f":"IF(A1taxstdlife=\"N/A\",\"n/a\",IF(J18=0,0,A1taxstdlife+I18-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,{"$f":"SUM(E8:E18)","v":2752.6631766739501},{"$f":"IF(E19=0,0,SUMPRODUCT(E8:E18,F8:F18)/E19)","v":35.165435355320653},null,null,null,{"$f":"SUM(J8:J18)","v":2329.7982424120023},{"$f":"IF(J19=0,0,SUMPRODUCT(J8:J18,K8:K18)/J19)","v":35.99249298216715}]
[]
[null,{"$f":"Asset2","v":"Transmission Lines - Underground"}]
[null,null,"Opening RAB",null,{"$f":"A2value-SUM('Actual RAB roll forward'!H89:OFFSET('Actual RAB roll forward'!H89,0,Input!$W$7-1))","v":21.231735630481495},{"$f":"IF(A2remlife=\"N/A\",\"n/a\",A2remlife-Input!$W$7)","v":16.431000000000001},null,"Initial Asset Base",null,{"$f":"A2taxvalue-SUM('Tax value roll forward'!H85:OFFSET('Tax value roll forward'!H85,0,Input!$W$7-1))","v":8.2802855676356693},{"$f":"IF(A2taxremlife=\"N/A\",\"n/a\",A2taxremlife-Input!$W$7)","v":16.431000000000001}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D23-1)-SUM('Actual RAB roll forward'!H91:OFFSET('Actual RAB roll forward'!H91,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E23=0,0,A2stdlife+D23-Input!$W$7))","v":0},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I23-1)-SUM('Tax value roll forward'!H87:OFFSET('Tax value roll forward'!H87,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J23=0,0,A2taxstdlife+I23-Input!$W$7))","v":0}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D24-1)-SUM('Actual RAB roll forward'!H92:OFFSET('Actual RAB roll forward'!H92,0,Input!$W$7-1))","v":5.2303409262756535},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E24=0,0,A2stdlife+D24-Input!$W$7))","v":42},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I24-1)-SUM('Tax value roll forward'!H88:OFFSET('Tax value roll forward'!H88,0,Input!$W$7-1))","v":5.3731999999999998},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J24=0,0,A2taxstdlife+I24-Input!$W$7))","v":42}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D25-1)-SUM('Actual RAB roll forward'!H93:OFFSET('Actual RAB roll forward'!H93,0,Input!$W$7-1))","v":12.590318937510979},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E25=0,0,A2stdlife+D25-Input!$W$7))","v":43},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I25-1)-SUM('Tax value roll forward'!H89:OFFSET('Tax value roll forward'!H89,0,Input!$W$7-1))","v":13.225844444444444},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J25=0,0,A2taxstdlife+I25-Input!$W$7))","v":43}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D26-1)-SUM('Actual RAB roll forward'!H94:OFFSET('Actual RAB roll forward'!H94,0,Input!$W$7-1))","v":3.8512497165277923E-2},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E26=0,0,A2stdlife+D26-Input!$W$7))","v":44},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I26-1)-SUM('Tax value roll forward'!H90:OFFSET('Tax value roll forward'!H90,0,Input!$W$7-1))","v":4.1536977777777775E-2},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J26=0,0,A2taxstdlife+I26-Input!$W$7))","v":44}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D27-1)-SUM('Actual RAB roll forward'!H95:OFFSET('Actual RAB roll forward'!H95,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E27=0,0,A2stdlife+D27-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I27-1)-SUM('Tax value roll forward'!H91:OFFSET('Tax value roll forward'!H91,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J27=0,0,A2taxstdlife+I27-Input!$W$7))","v":0}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D28-1)-SUM('Actual RAB roll forward'!H96:OFFSET('Actual RAB roll forward'!H96,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E28=0,0,A2stdlife+D28-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I28-1)-SUM('Tax value roll forward'!H92:OFFSET('Tax value roll forward'!H92,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J28=0,0,A2taxstdlife+I28-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D29-1)-SUM('Actual RAB roll forward'!H97:OFFSET('Actual RAB roll forward'!H97,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E29=0,0,A2stdlife+D29-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I29-1)-SUM('Tax value roll forward'!H93:OFFSET('Tax value roll forward'!H93,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J29=0,0,A2taxstdlife+I29-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D30-1)-SUM('Actual RAB roll forward'!H98:OFFSET('Actual RAB roll forward'!H98,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E30=0,0,A2stdlife+D30-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I30-1)-SUM('Tax value roll forward'!H94:OFFSET('Tax value roll forward'!H94,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J30=0,0,A2taxstdlife+I30-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D31-1)-SUM('Actual RAB roll forward'!H99:OFFSET('Actual RAB roll forward'!H99,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E31=0,0,A2stdlife+D31-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I31-1)-SUM('Tax value roll forward'!H95:OFFSET('Tax value roll forward'!H95,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J31=0,0,A2taxstdlife+I31-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$45,0,D32-1)-SUM('Actual RAB roll forward'!H100:OFFSET('Actual RAB roll forward'!H100,0,Input!$W$7-1))","v":0},{"$f":"IF(A2stdlife=\"N/A\",\"n/a\",IF(E32=0,0,A2stdlife+D32-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$41,0,I32-1)-SUM('Tax value roll forward'!H96:OFFSET('Tax value roll forward'!H96,0,Input!$W$7-1))","v":0},{"$f":"IF(A2taxstdlife=\"N/A\",\"n/a\",IF(J32=0,0,A2taxstdlife+I32-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,{"$f":"SUM(E22:E32)","v":39.090907991433404},{"$f":"IF(E33=0,0,SUMPRODUCT(E22:E32,F22:F32)/E33)","v":28.43656718027291},null,null,null,{"$f":"SUM(J22:J32)","v":26.920866989857892},{"$f":"IF(J33=0,0,SUMPRODUCT(J22:J32,K22:K32)/J33)","v":34.629891773038928}]
[]
[null,{"$f":"Asset3","v":"Transmission Lines - Refit"}]
[null,null,"Opening RAB",null,{"$f":"A3value-SUM('Actual RAB roll forward'!H102:OFFSET('Actual RAB roll forward'!H102,0,Input!$W$7-1))","v":0},{"$f":"IF(A3remlife=\"N/A\",\"n/a\",A3remlife-Input!$W$7)","v":-5},null,"Initial Asset Base",null,{"$f":"A3taxvalue-SUM('Tax value roll forward'!H98:OFFSET('Tax value roll forward'!H98,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxremlife=\"N/A\",\"n/a\",A3taxremlife-Input!$W$7)","v":-5}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D37-1)-SUM('Actual RAB roll forward'!H104:OFFSET('Actual RAB roll forward'!H104,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E37=0,0,A3stdlife+D37-Input!$W$7))","v":0},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I37-1)-SUM('Tax value roll forward'!H100:OFFSET('Tax value roll forward'!H100,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J37=0,0,A3taxstdlife+I37-Input!$W$7))","v":0}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D38-1)-SUM('Actual RAB roll forward'!H105:OFFSET('Actual RAB roll forward'!H105,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E38=0,0,A3stdlife+D38-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I38-1)-SUM('Tax value roll forward'!H101:OFFSET('Tax value roll forward'!H101,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J38=0,0,A3taxstdlife+I38-Input!$W$7))","v":0}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D39-1)-SUM('Actual RAB roll forward'!H106:OFFSET('Actual RAB roll forward'!H106,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E39=0,0,A3stdlife+D39-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I39-1)-SUM('Tax value roll forward'!H102:OFFSET('Tax value roll forward'!H102,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J39=0,0,A3taxstdlife+I39-Input!$W$7))","v":0}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D40-1)-SUM('Actual RAB roll forward'!H107:OFFSET('Actual RAB roll forward'!H107,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E40=0,0,A3stdlife+D40-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I40-1)-SUM('Tax value roll forward'!H103:OFFSET('Tax value roll forward'!H103,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J40=0,0,A3taxstdlife+I40-Input!$W$7))","v":0}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D41-1)-SUM('Actual RAB roll forward'!H108:OFFSET('Actual RAB roll forward'!H108,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E41=0,0,A3stdlife+D41-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I41-1)-SUM('Tax value roll forward'!H104:OFFSET('Tax value roll forward'!H104,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J41=0,0,A3taxstdlife+I41-Input!$W$7))","v":0}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D42-1)-SUM('Actual RAB roll forward'!H109:OFFSET('Actual RAB roll forward'!H109,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E42=0,0,A3stdlife+D42-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I42-1)-SUM('Tax value roll forward'!H105:OFFSET('Tax value roll forward'!H105,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J42=0,0,A3taxstdlife+I42-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D43-1)-SUM('Actual RAB roll forward'!H110:OFFSET('Actual RAB roll forward'!H110,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E43=0,0,A3stdlife+D43-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I43-1)-SUM('Tax value roll forward'!H106:OFFSET('Tax value roll forward'!H106,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J43=0,0,A3taxstdlife+I43-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D44-1)-SUM('Actual RAB roll forward'!H111:OFFSET('Actual RAB roll forward'!H111,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E44=0,0,A3stdlife+D44-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I44-1)-SUM('Tax value roll forward'!H107:OFFSET('Tax value roll forward'!H107,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J44=0,0,A3taxstdlife+I44-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D45-1)-SUM('Actual RAB roll forward'!H112:OFFSET('Actual RAB roll forward'!H112,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E45=0,0,A3stdlife+D45-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I45-1)-SUM('Tax value roll forward'!H108:OFFSET('Tax value roll forward'!H108,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J45=0,0,A3taxstdlife+I45-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$46,0,D46-1)-SUM('Actual RAB roll forward'!H113:OFFSET('Actual RAB roll forward'!H113,0,Input!$W$7-1))","v":0},{"$f":"IF(A3stdlife=\"N/A\",\"n/a\",IF(E46=0,0,A3stdlife+D46-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$42,0,I46-1)-SUM('Tax value roll forward'!H109:OFFSET('Tax value roll forward'!H109,0,Input!$W$7-1))","v":0},{"$f":"IF(A3taxstdlife=\"N/A\",\"n/a\",IF(J46=0,0,A3taxstdlife+I46-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,{"$f":"SUM(E36:E46)","v":0},{"$f":"IF(E47=0,0,SUMPRODUCT(E36:E46,F36:F46)/E47)","v":0},null,null,null,{"$f":"SUM(J36:J46)","v":0},{"$f":"IF(J47=0,0,SUMPRODUCT(J36:J46,K36:K46)/J47)","v":0}]
[]
[null,{"$f":"Asset4","v":"Substations Primary Plant"}]
[null,null,"Opening RAB",null,{"$f":"A4value-SUM('Actual RAB roll forward'!H115:OFFSET('Actual RAB roll forward'!H115,0,Input!$W$7-1))","v":868.54279337276807},{"$f":"IF(A4remlife=\"N/A\",\"n/a\",A4remlife-Input!$W$7)","v":21.268999999999998},null,"Initial Asset Base",null,{"$f":"A4taxvalue-SUM('Tax value roll forward'!H111:OFFSET('Tax value roll forward'!H111,0,Input!$W$7-1))","v":580.29254977349729},{"$f":"IF(A4taxremlife=\"N/A\",\"n/a\",A4taxremlife-Input!$W$7)","v":21.268999999999998}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D51-1)-SUM('Actual RAB roll forward'!H117:OFFSET('Actual RAB roll forward'!H117,0,Input!$W$7-1))","v":124.75692469819319},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E51=0,0,A4stdlife+D51-Input!$W$7))","v":36},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I51-1)-SUM('Tax value roll forward'!H113:OFFSET('Tax value roll forward'!H113,0,Input!$W$7-1))","v":121.8978},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J51=0,0,A4taxstdlife+I51-Input!$W$7))","v":36}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D52-1)-SUM('Actual RAB roll forward'!H118:OFFSET('Actual RAB roll forward'!H118,0,Input!$W$7-1))","v":201.45962277467817},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E52=0,0,A4stdlife+D52-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I52-1)-SUM('Tax value roll forward'!H114:OFFSET('Tax value roll forward'!H114,0,Input!$W$7-1))","v":206.96219622220676},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J52=0,0,A4taxstdlife+I52-Input!$W$7))","v":37}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D53-1)-SUM('Actual RAB roll forward'!H119:OFFSET('Actual RAB roll forward'!H119,0,Input!$W$7-1))","v":175.1420018369725},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E53=0,0,A4stdlife+D53-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I53-1)-SUM('Tax value roll forward'!H115:OFFSET('Tax value roll forward'!H115,0,Input!$W$7-1))","v":183.98269999999999},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J53=0,0,A4taxstdlife+I53-Input!$W$7))","v":38}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D54-1)-SUM('Actual RAB roll forward'!H120:OFFSET('Actual RAB roll forward'!H120,0,Input!$W$7-1))","v":77.297865378594707},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E54=0,0,A4stdlife+D54-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I54-1)-SUM('Tax value roll forward'!H116:OFFSET('Tax value roll forward'!H116,0,Input!$W$7-1))","v":83.368255834500005},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J54=0,0,A4taxstdlife+I54-Input!$W$7))","v":39}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D55-1)-SUM('Actual RAB roll forward'!H121:OFFSET('Actual RAB roll forward'!H121,0,Input!$W$7-1))","v":116.66931872946482},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E55=0,0,A4stdlife+D55-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I55-1)-SUM('Tax value roll forward'!H117:OFFSET('Tax value roll forward'!H117,0,Input!$W$7-1))","v":130.54720801149932},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J55=0,0,A4taxstdlife+I55-Input!$W$7))","v":40}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D56-1)-SUM('Actual RAB roll forward'!H122:OFFSET('Actual RAB roll forward'!H122,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E56=0,0,A4stdlife+D56-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I56-1)-SUM('Tax value roll forward'!H118:OFFSET('Tax value roll forward'!H118,0,Input!$W$7-1))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J56=0,0,A4taxstdlife+I56-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D57-1)-SUM('Actual RAB roll forward'!H123:OFFSET('Actual RAB roll forward'!H123,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E57=0,0,A4stdlife+D57-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I57-1)-SUM('Tax value roll forward'!H119:OFFSET('Tax value roll forward'!H119,0,Input!$W$7-1))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J57=0,0,A4taxstdlife+I57-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D58-1)-SUM('Actual RAB roll forward'!H124:OFFSET('Actual RAB roll forward'!H124,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E58=0,0,A4stdlife+D58-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I58-1)-SUM('Tax value roll forward'!H120:OFFSET('Tax value roll forward'!H120,0,Input!$W$7-1))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J58=0,0,A4taxstdlife+I58-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D59-1)-SUM('Actual RAB roll forward'!H125:OFFSET('Actual RAB roll forward'!H125,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E59=0,0,A4stdlife+D59-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I59-1)-SUM('Tax value roll forward'!H121:OFFSET('Tax value roll forward'!H121,0,Input!$W$7-1))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J59=0,0,A4taxstdlife+I59-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$47,0,D60-1)-SUM('Actual RAB roll forward'!H126:OFFSET('Actual RAB roll forward'!H126,0,Input!$W$7-1))","v":0},{"$f":"IF(A4stdlife=\"N/A\",\"n/a\",IF(E60=0,0,A4stdlife+D60-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$43,0,I60-1)-SUM('Tax value roll forward'!H122:OFFSET('Tax value roll forward'!H122,0,Input!$W$7-1))","v":0},{"$f":"IF(A4taxstdlife=\"N/A\",\"n/a\",IF(J60=0,0,A4taxstdlife+I60-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset4","v":"Substations Primary Plant"},null,{"$f":"SUM(E50:E60)","v":1563.8685267906712},{"$f":"IF(E61=0,0,SUMPRODUCT(E50:E60,F50:F60)/E61)","v":28.618184205444269},null,null,null,{"$f":"SUM(J50:J60)","v":1307.0507098417033},{"$f":"IF(J61=0,0,SUMPRODUCT(J50:J60,K50:K60)/J61)","v":30.490597571525129}]
[]
[null,{"$f":"Asset5","v":"Substations Secondary Systems"}]
[null,null,"Opening RAB",null,{"$f":"A5value-SUM('Actual RAB roll forward'!H128:OFFSET('Actual RAB roll forward'!H128,0,Input!$W$7-1))","v":177.08757477171923},{"$f":"IF(A5remlife=\"N/A\",\"n/a\",A5remlife-Input!$W$7)","v":4.3230000000000004},null,"Initial Asset Base",null,{"$f":"A5taxvalue-SUM('Tax value roll forward'!H124:OFFSET('Tax value roll forward'!H124,0,Input!$W$7-1))","v":68.43629411133756},{"$f":"IF(A5taxremlife=\"N/A\",\"n/a\",A5taxremlife-Input!$W$7)","v":4.3230000000000004}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D65-1)-SUM('Actual RAB roll forward'!H130:OFFSET('Actual RAB roll forward'!H130,0,Input!$W$7-1))","v":34.193566553607376},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E65=0,0,A5stdlife+D65-Input!$W$7))","v":11},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I65-1)-SUM('Tax value roll forward'!H126:OFFSET('Tax value roll forward'!H126,0,Input!$W$7-1))","v":30.980119999999999},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J65=0,0,A5taxstdlife+I65-Input!$W$7))","v":8.5}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D66-1)-SUM('Actual RAB roll forward'!H131:OFFSET('Actual RAB roll forward'!H131,0,Input!$W$7-1))","v":43.938280654855646},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E66=0,0,A5stdlife+D66-Input!$W$7))","v":12},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I66-1)-SUM('Tax value roll forward'!H127:OFFSET('Tax value roll forward'!H127,0,Input!$W$7-1))","v":42.881470690982709},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J66=0,0,A5taxstdlife+I66-Input!$W$7))","v":9.5}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D67-1)-SUM('Actual RAB roll forward'!H132:OFFSET('Actual RAB roll forward'!H132,0,Input!$W$7-1))","v":55.387012281481915},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E67=0,0,A5stdlife+D67-Input!$W$7))","v":13},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I67-1)-SUM('Tax value roll forward'!H128:OFFSET('Tax value roll forward'!H128,0,Input!$W$7-1))","v":56.392560000000003},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J67=0,0,A5taxstdlife+I67-Input!$W$7))","v":10.5}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D68-1)-SUM('Actual RAB roll forward'!H133:OFFSET('Actual RAB roll forward'!H133,0,Input!$W$7-1))","v":29.583169220766109},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E68=0,0,A5stdlife+D68-Input!$W$7))","v":14},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I68-1)-SUM('Tax value roll forward'!H129:OFFSET('Tax value roll forward'!H129,0,Input!$W$7-1))","v":31.45060204},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J68=0,0,A5taxstdlife+I68-Input!$W$7))","v":11.5}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D69-1)-SUM('Actual RAB roll forward'!H134:OFFSET('Actual RAB roll forward'!H134,0,Input!$W$7-1))","v":59.239430280809344},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E69=0,0,A5stdlife+D69-Input!$W$7))","v":15},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I69-1)-SUM('Tax value roll forward'!H130:OFFSET('Tax value roll forward'!H130,0,Input!$W$7-1))","v":66.285997994761786},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J69=0,0,A5taxstdlife+I69-Input!$W$7))","v":12.5}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D70-1)-SUM('Actual RAB roll forward'!H135:OFFSET('Actual RAB roll forward'!H135,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E70=0,0,A5stdlife+D70-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I70-1)-SUM('Tax value roll forward'!H131:OFFSET('Tax value roll forward'!H131,0,Input!$W$7-1))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J70=0,0,A5taxstdlife+I70-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D71-1)-SUM('Actual RAB roll forward'!H136:OFFSET('Actual RAB roll forward'!H136,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E71=0,0,A5stdlife+D71-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I71-1)-SUM('Tax value roll forward'!H132:OFFSET('Tax value roll forward'!H132,0,Input!$W$7-1))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J71=0,0,A5taxstdlife+I71-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D72-1)-SUM('Actual RAB roll forward'!H137:OFFSET('Actual RAB roll forward'!H137,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E72=0,0,A5stdlife+D72-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I72-1)-SUM('Tax value roll forward'!H133:OFFSET('Tax value roll forward'!H133,0,Input!$W$7-1))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J72=0,0,A5taxstdlife+I72-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D73-1)-SUM('Actual RAB roll forward'!H138:OFFSET('Actual RAB roll forward'!H138,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E73=0,0,A5stdlife+D73-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I73-1)-SUM('Tax value roll forward'!H134:OFFSET('Tax value roll forward'!H134,0,Input!$W$7-1))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J73=0,0,A5taxstdlife+I73-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$48,0,D74-1)-SUM('Actual RAB roll forward'!H139:OFFSET('Actual RAB roll forward'!H139,0,Input!$W$7-1))","v":0},{"$f":"IF(A5stdlife=\"N/A\",\"n/a\",IF(E74=0,0,A5stdlife+D74-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$44,0,I74-1)-SUM('Tax value roll forward'!H135:OFFSET('Tax value roll forward'!H135,0,Input!$W$7-1))","v":0},{"$f":"IF(A5taxstdlife=\"N/A\",\"n/a\",IF(J74=0,0,A5taxstdlife+I74-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,{"$f":"SUM(E64:E74)","v":399.4290337632396},{"$f":"IF(E75=0,0,SUMPRODUCT(E64:E74,F64:F74)/E75)","v":9.2425058185341644},null,null,null,{"$f":"SUM(J64:J74)","v":296.42704483708206},{"$f":"IF(J75=0,0,SUMPRODUCT(J64:J74,K64:K74)/J75)","v":9.2735596069279023}]
[]
[null,{"$f":"Asset6","v":"Communications Other Assets"}]
[null,null,"Opening RAB",null,{"$f":"A6value-SUM('Actual RAB roll forward'!H141:OFFSET('Actual RAB roll forward'!H141,0,Input!$W$7-1))","v":30.692929496360435},{"$f":"IF(A6remlife=\"N/A\",\"n/a\",A6remlife-Input!$W$7)","v":3.5950000000000006},null,"Initial Asset Base",null,{"$f":"A6taxvalue-SUM('Tax value roll forward'!H137:OFFSET('Tax value roll forward'!H137,0,Input!$W$7-1))","v":11.251367073880164},{"$f":"IF(A6taxremlife=\"N/A\",\"n/a\",A6taxremlife-Input!$W$7)","v":3.5950000000000006}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D79-1)-SUM('Actual RAB roll forward'!H143:OFFSET('Actual RAB roll forward'!H143,0,Input!$W$7-1))","v":1.7502446762003645},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E79=0,0,A6stdlife+D79-Input!$W$7))","v":11},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I79-1)-SUM('Tax value roll forward'!H139:OFFSET('Tax value roll forward'!H139,0,Input!$W$7-1))","v":1.5857600000000001},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J79=0,0,A6taxstdlife+I79-Input!$W$7))","v":8.5}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D80-1)-SUM('Actual RAB roll forward'!H144:OFFSET('Actual RAB roll forward'!H144,0,Input!$W$7-1))","v":3.4677844096546244},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E80=0,0,A6stdlife+D80-Input!$W$7))","v":12},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I80-1)-SUM('Tax value roll forward'!H140:OFFSET('Tax value roll forward'!H140,0,Input!$W$7-1))","v":3.3843767509555067},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J80=0,0,A6taxstdlife+I80-Input!$W$7))","v":9.5}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D81-1)-SUM('Actual RAB roll forward'!H145:OFFSET('Actual RAB roll forward'!H145,0,Input!$W$7-1))","v":20.116506099135663},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E81=0,0,A6stdlife+D81-Input!$W$7))","v":13},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I81-1)-SUM('Tax value roll forward'!H141:OFFSET('Tax value roll forward'!H141,0,Input!$W$7-1))","v":20.481719999999999},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J81=0,0,A6taxstdlife+I81-Input!$W$7))","v":10.5}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D82-1)-SUM('Actual RAB roll forward'!H146:OFFSET('Actual RAB roll forward'!H146,0,Input!$W$7-1))","v":6.0409348735779416},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E82=0,0,A6stdlife+D82-Input!$W$7))","v":14},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I82-1)-SUM('Tax value roll forward'!H142:OFFSET('Tax value roll forward'!H142,0,Input!$W$7-1))","v":6.4222679199999995},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J82=0,0,A6taxstdlife+I82-Input!$W$7))","v":11.5}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D83-1)-SUM('Actual RAB roll forward'!H147:OFFSET('Actual RAB roll forward'!H147,0,Input!$W$7-1))","v":17.108671682216553},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E83=0,0,A6stdlife+D83-Input!$W$7))","v":15},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I83-1)-SUM('Tax value roll forward'!H143:OFFSET('Tax value roll forward'!H143,0,Input!$W$7-1))","v":19.143759003837438},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J83=0,0,A6taxstdlife+I83-Input!$W$7))","v":12.5}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D84-1)-SUM('Actual RAB roll forward'!H148:OFFSET('Actual RAB roll forward'!H148,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E84=0,0,A6stdlife+D84-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I84-1)-SUM('Tax value roll forward'!H144:OFFSET('Tax value roll forward'!H144,0,Input!$W$7-1))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J84=0,0,A6taxstdlife+I84-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D85-1)-SUM('Actual RAB roll forward'!H149:OFFSET('Actual RAB roll forward'!H149,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E85=0,0,A6stdlife+D85-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I85-1)-SUM('Tax value roll forward'!H145:OFFSET('Tax value roll forward'!H145,0,Input!$W$7-1))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J85=0,0,A6taxstdlife+I85-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D86-1)-SUM('Actual RAB roll forward'!H150:OFFSET('Actual RAB roll forward'!H150,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E86=0,0,A6stdlife+D86-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I86-1)-SUM('Tax value roll forward'!H146:OFFSET('Tax value roll forward'!H146,0,Input!$W$7-1))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J86=0,0,A6taxstdlife+I86-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D87-1)-SUM('Actual RAB roll forward'!H151:OFFSET('Actual RAB roll forward'!H151,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E87=0,0,A6stdlife+D87-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I87-1)-SUM('Tax value roll forward'!H147:OFFSET('Tax value roll forward'!H147,0,Input!$W$7-1))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J87=0,0,A6taxstdlife+I87-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$49,0,D88-1)-SUM('Actual RAB roll forward'!H152:OFFSET('Actual RAB roll forward'!H152,0,Input!$W$7-1))","v":0},{"$f":"IF(A6stdlife=\"N/A\",\"n/a\",IF(E88=0,0,A6stdlife+D88-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$45,0,I88-1)-SUM('Tax value roll forward'!H148:OFFSET('Tax value roll forward'!H148,0,Input!$W$7-1))","v":0},{"$f":"IF(A6taxstdlife=\"N/A\",\"n/a\",IF(J88=0,0,A6taxstdlife+I88-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset6","v":"Communications Other Assets"},null,{"$f":"SUM(E78:E88)","v":79.177071237145583},{"$f":"IF(E89=0,0,SUMPRODUCT(E78:E88,F78:F88)/E89)","v":9.7746091962352715},null,null,null,{"$f":"SUM(J78:J88)","v":62.269250748673109},{"$f":"IF(J89=0,0,SUMPRODUCT(J78:J88,K78:K88)/J89)","v":9.8650670275767585}]
[]
[null,{"$f":"Asset7","v":"Comms - Civil Works"}]
[null,null,"Opening RAB",null,{"$f":"A7value-SUM('Actual RAB roll forward'!H154:OFFSET('Actual RAB roll forward'!H154,0,Input!$W$7-1))","v":9.2122471123030554},{"$f":"IF(A7remlife=\"N/A\",\"n/a\",A7remlife-Input!$W$7)","v":18.72},null,"Initial Asset Base",null,{"$f":"A7taxvalue-SUM('Tax value roll forward'!H150:OFFSET('Tax value roll forward'!H150,0,Input!$W$7-1))","v":6.929241146711635},{"$f":"IF(A7taxremlife=\"N/A\",\"n/a\",A7taxremlife-Input!$W$7)","v":18.72}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D93-1)-SUM('Actual RAB roll forward'!H156:OFFSET('Actual RAB roll forward'!H156,0,Input!$W$7-1))","v":0.20817076668826262},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E93=0,0,A7stdlife+D93-Input!$W$7))","v":36},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I93-1)-SUM('Tax value roll forward'!H152:OFFSET('Tax value roll forward'!H152,0,Input!$W$7-1))","v":0.2034},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J93=0,0,A7taxstdlife+I93-Input!$W$7))","v":36}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D94-1)-SUM('Actual RAB roll forward'!H157:OFFSET('Actual RAB roll forward'!H157,0,Input!$W$7-1))","v":0.39707936096757923},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E94=0,0,A7stdlife+D94-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I94-1)-SUM('Tax value roll forward'!H153:OFFSET('Tax value roll forward'!H153,0,Input!$W$7-1))","v":0.40792499999999998},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J94=0,0,A7taxstdlife+I94-Input!$W$7))","v":37}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D95-1)-SUM('Actual RAB roll forward'!H158:OFFSET('Actual RAB roll forward'!H158,0,Input!$W$7-1))","v":3.1489494820791375},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E95=0,0,A7stdlife+D95-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I95-1)-SUM('Tax value roll forward'!H154:OFFSET('Tax value roll forward'!H154,0,Input!$W$7-1))","v":3.3079000000000001},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J95=0,0,A7taxstdlife+I95-Input!$W$7))","v":38}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D96-1)-SUM('Actual RAB roll forward'!H159:OFFSET('Actual RAB roll forward'!H159,0,Input!$W$7-1))","v":0.28097868178337188},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E96=0,0,A7stdlife+D96-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I96-1)-SUM('Tax value roll forward'!H155:OFFSET('Tax value roll forward'!H155,0,Input!$W$7-1))","v":0.30304462500000001},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J96=0,0,A7taxstdlife+I96-Input!$W$7))","v":39}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D97-1)-SUM('Actual RAB roll forward'!H160:OFFSET('Actual RAB roll forward'!H160,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E97=0,0,A7stdlife+D97-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I97-1)-SUM('Tax value roll forward'!H156:OFFSET('Tax value roll forward'!H156,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J97=0,0,A7taxstdlife+I97-Input!$W$7))","v":0}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D98-1)-SUM('Actual RAB roll forward'!H161:OFFSET('Actual RAB roll forward'!H161,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E98=0,0,A7stdlife+D98-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I98-1)-SUM('Tax value roll forward'!H157:OFFSET('Tax value roll forward'!H157,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J98=0,0,A7taxstdlife+I98-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D99-1)-SUM('Actual RAB roll forward'!H162:OFFSET('Actual RAB roll forward'!H162,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E99=0,0,A7stdlife+D99-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I99-1)-SUM('Tax value roll forward'!H158:OFFSET('Tax value roll forward'!H158,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J99=0,0,A7taxstdlife+I99-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D100-1)-SUM('Actual RAB roll forward'!H163:OFFSET('Actual RAB roll forward'!H163,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E100=0,0,A7stdlife+D100-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I100-1)-SUM('Tax value roll forward'!H159:OFFSET('Tax value roll forward'!H159,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J100=0,0,A7taxstdlife+I100-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D101-1)-SUM('Actual RAB roll forward'!H164:OFFSET('Actual RAB roll forward'!H164,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E101=0,0,A7stdlife+D101-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I101-1)-SUM('Tax value roll forward'!H160:OFFSET('Tax value roll forward'!H160,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J101=0,0,A7taxstdlife+I101-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$50,0,D102-1)-SUM('Actual RAB roll forward'!H165:OFFSET('Actual RAB roll forward'!H165,0,Input!$W$7-1))","v":0},{"$f":"IF(A7stdlife=\"N/A\",\"n/a\",IF(E102=0,0,A7stdlife+D102-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$46,0,I102-1)-SUM('Tax value roll forward'!H161:OFFSET('Tax value roll forward'!H161,0,Input!$W$7-1))","v":0},{"$f":"IF(A7taxstdlife=\"N/A\",\"n/a\",IF(J102=0,0,A7taxstdlife+I102-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset7","v":"Comms - Civil Works"},null,{"$f":"SUM(E92:E102)","v":13.247425403821406},{"$f":"IF(E103=0,0,SUMPRODUCT(E92:E102,F92:F102)/E103)","v":24.552514084255549},null,null,null,{"$f":"SUM(J92:J102)","v":11.151510771711635},{"$f":"IF(J103=0,0,SUMPRODUCT(J92:J102,K92:K102)/J103)","v":25.974055495350935}]
[]
[null,{"$f":"Asset8","v":"Network Switching Centres"}]
[null,null,"Opening RAB",null,{"$f":"A8value-SUM('Actual RAB roll forward'!H167:OFFSET('Actual RAB roll forward'!H167,0,Input!$W$7-1))","v":2.8058589493227863},{"$f":"IF(A8remlife=\"N/A\",\"n/a\",A8remlife-Input!$W$7)","v":0.44299999999999962},null,"Initial Asset Base",null,{"$f":"A8taxvalue-SUM('Tax value roll forward'!H163:OFFSET('Tax value roll forward'!H163,0,Input!$W$7-1))","v":0.57867536285136811},{"$f":"IF(A8taxremlife=\"N/A\",\"n/a\",A8taxremlife-Input!$W$7)","v":0.44299999999999962}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D107-1)-SUM('Actual RAB roll forward'!H169:OFFSET('Actual RAB roll forward'!H169,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E107=0,0,A8stdlife+D107-Input!$W$7))","v":0},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I107-1)-SUM('Tax value roll forward'!H165:OFFSET('Tax value roll forward'!H165,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J107=0,0,A8taxstdlife+I107-Input!$W$7))","v":0}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D108-1)-SUM('Actual RAB roll forward'!H170:OFFSET('Actual RAB roll forward'!H170,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E108=0,0,A8stdlife+D108-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I108-1)-SUM('Tax value roll forward'!H166:OFFSET('Tax value roll forward'!H166,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J108=0,0,A8taxstdlife+I108-Input!$W$7))","v":0}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D109-1)-SUM('Actual RAB roll forward'!H171:OFFSET('Actual RAB roll forward'!H171,0,Input!$W$7-1))","v":2.076040386801572},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E109=0,0,A8stdlife+D109-Input!$W$7))","v":10},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I109-1)-SUM('Tax value roll forward'!H167:OFFSET('Tax value roll forward'!H167,0,Input!$W$7-1))","v":2.1808333333333332},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J109=0,0,A8taxstdlife+I109-Input!$W$7))","v":10}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D110-1)-SUM('Actual RAB roll forward'!H172:OFFSET('Actual RAB roll forward'!H172,0,Input!$W$7-1))","v":9.0623037049765429},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E110=0,0,A8stdlife+D110-Input!$W$7))","v":11},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I110-1)-SUM('Tax value roll forward'!H168:OFFSET('Tax value roll forward'!H168,0,Input!$W$7-1))","v":9.7739885833333329},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J110=0,0,A8taxstdlife+I110-Input!$W$7))","v":11}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D111-1)-SUM('Actual RAB roll forward'!H173:OFFSET('Actual RAB roll forward'!H173,0,Input!$W$7-1))","v":2.806200656380565},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E111=0,0,A8stdlife+D111-Input!$W$7))","v":12},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I111-1)-SUM('Tax value roll forward'!H169:OFFSET('Tax value roll forward'!H169,0,Input!$W$7-1))","v":3.14},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J111=0,0,A8taxstdlife+I111-Input!$W$7))","v":12}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D112-1)-SUM('Actual RAB roll forward'!H174:OFFSET('Actual RAB roll forward'!H174,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E112=0,0,A8stdlife+D112-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I112-1)-SUM('Tax value roll forward'!H170:OFFSET('Tax value roll forward'!H170,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J112=0,0,A8taxstdlife+I112-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D113-1)-SUM('Actual RAB roll forward'!H175:OFFSET('Actual RAB roll forward'!H175,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E113=0,0,A8stdlife+D113-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I113-1)-SUM('Tax value roll forward'!H171:OFFSET('Tax value roll forward'!H171,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J113=0,0,A8taxstdlife+I113-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D114-1)-SUM('Actual RAB roll forward'!H176:OFFSET('Actual RAB roll forward'!H176,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E114=0,0,A8stdlife+D114-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I114-1)-SUM('Tax value roll forward'!H172:OFFSET('Tax value roll forward'!H172,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J114=0,0,A8taxstdlife+I114-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D115-1)-SUM('Actual RAB roll forward'!H177:OFFSET('Actual RAB roll forward'!H177,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E115=0,0,A8stdlife+D115-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I115-1)-SUM('Tax value roll forward'!H173:OFFSET('Tax value roll forward'!H173,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J115=0,0,A8taxstdlife+I115-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$51,0,D116-1)-SUM('Actual RAB roll forward'!H178:OFFSET('Actual RAB roll forward'!H178,0,Input!$W$7-1))","v":0},{"$f":"IF(A8stdlife=\"N/A\",\"n/a\",IF(E116=0,0,A8stdlife+D116-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$47,0,I116-1)-SUM('Tax value roll forward'!H174:OFFSET('Tax value roll forward'!H174,0,Input!$W$7-1))","v":0},{"$f":"IF(A8taxstdlife=\"N/A\",\"n/a\",IF(J116=0,0,A8taxstdlife+I116-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset8","v":"Network Switching Centres"},null,{"$f":"SUM(E106:E116)","v":16.750403697481467},{"$f":"IF(E117=0,0,SUMPRODUCT(E106:E116,F106:F116)/E117)","v":9.2751882772374223},null,null,null,{"$f":"SUM(J106:J116)","v":15.673497279518035},{"$f":"IF(J117=0,0,SUMPRODUCT(J106:J116,K106:K116)/J117)","v":10.671425652672612}]
[]
[null,{"$f":"Asset9","v":"Land"}]
[null,null,"Opening RAB",null,{"$f":"A9value-SUM('Actual RAB roll forward'!H180:OFFSET('Actual RAB roll forward'!H180,0,Input!$W$7-1))","v":80.995763900881485},{"$f":"IF(A9remlife=\"N/A\",\"n/a\",A9remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A9taxvalue-SUM('Tax value roll forward'!H176:OFFSET('Tax value roll forward'!H176,0,Input!$W$7-1))","v":57.6},{"$f":"IF(A9taxremlife=\"N/A\",\"n/a\",A9taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D121-1)-SUM('Actual RAB roll forward'!H182:OFFSET('Actual RAB roll forward'!H182,0,Input!$W$7-1))","v":6.4805413351927461},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E121=0,0,A9stdlife+D121-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I121-1)-SUM('Tax value roll forward'!H178:OFFSET('Tax value roll forward'!H178,0,Input!$W$7-1))","v":6.3320231199999997},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J121=0,0,A9taxstdlife+I121-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D122-1)-SUM('Actual RAB roll forward'!H183:OFFSET('Actual RAB roll forward'!H183,0,Input!$W$7-1))","v":2.2081191124115382},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E122=0,0,A9stdlife+D122-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I122-1)-SUM('Tax value roll forward'!H179:OFFSET('Tax value roll forward'!H179,0,Input!$W$7-1))","v":2.2684306400000001},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J122=0,0,A9taxstdlife+I122-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D123-1)-SUM('Actual RAB roll forward'!H184:OFFSET('Actual RAB roll forward'!H184,0,Input!$W$7-1))","v":16.883944936918713},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E123=0,0,A9stdlife+D123-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I123-1)-SUM('Tax value roll forward'!H180:OFFSET('Tax value roll forward'!H180,0,Input!$W$7-1))","v":17.73620116},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J123=0,0,A9taxstdlife+I123-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D124-1)-SUM('Actual RAB roll forward'!H185:OFFSET('Actual RAB roll forward'!H185,0,Input!$W$7-1))","v":6.1148548224979926},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E124=0,0,A9stdlife+D124-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I124-1)-SUM('Tax value roll forward'!H181:OFFSET('Tax value roll forward'!H181,0,Input!$W$7-1))","v":6.5950693300000003},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J124=0,0,A9taxstdlife+I124-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D125-1)-SUM('Actual RAB roll forward'!H186:OFFSET('Actual RAB roll forward'!H186,0,Input!$W$7-1))","v":10.42903918970876},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E125=0,0,A9stdlife+D125-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I125-1)-SUM('Tax value roll forward'!H182:OFFSET('Tax value roll forward'!H182,0,Input!$W$7-1))","v":11.669579999999998},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J125=0,0,A9taxstdlife+I125-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D126-1)-SUM('Actual RAB roll forward'!H187:OFFSET('Actual RAB roll forward'!H187,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E126=0,0,A9stdlife+D126-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I126-1)-SUM('Tax value roll forward'!H183:OFFSET('Tax value roll forward'!H183,0,Input!$W$7-1))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J126=0,0,A9taxstdlife+I126-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D127-1)-SUM('Actual RAB roll forward'!H188:OFFSET('Actual RAB roll forward'!H188,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E127=0,0,A9stdlife+D127-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I127-1)-SUM('Tax value roll forward'!H184:OFFSET('Tax value roll forward'!H184,0,Input!$W$7-1))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J127=0,0,A9taxstdlife+I127-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D128-1)-SUM('Actual RAB roll forward'!H189:OFFSET('Actual RAB roll forward'!H189,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E128=0,0,A9stdlife+D128-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I128-1)-SUM('Tax value roll forward'!H185:OFFSET('Tax value roll forward'!H185,0,Input!$W$7-1))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J128=0,0,A9taxstdlife+I128-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D129-1)-SUM('Actual RAB roll forward'!H190:OFFSET('Actual RAB roll forward'!H190,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E129=0,0,A9stdlife+D129-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I129-1)-SUM('Tax value roll forward'!H186:OFFSET('Tax value roll forward'!H186,0,Input!$W$7-1))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J129=0,0,A9taxstdlife+I129-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$52,0,D130-1)-SUM('Actual RAB roll forward'!H191:OFFSET('Actual RAB roll forward'!H191,0,Input!$W$7-1))","v":0},{"$f":"IF(A9stdlife=\"N/A\",\"n/a\",IF(E130=0,0,A9stdlife+D130-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$48,0,I130-1)-SUM('Tax value roll forward'!H187:OFFSET('Tax value roll forward'!H187,0,Input!$W$7-1))","v":0},{"$f":"IF(A9taxstdlife=\"N/A\",\"n/a\",IF(J130=0,0,A9taxstdlife+I130-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset9","v":"Land"},null,{"$f":"SUM(E120:E130)","v":123.11226329761122},{"$f":"IF(E131=0,0,SUMPRODUCT(E120:E130,F120:F130)/E131)","v":0},null,null,null,{"$f":"SUM(J120:J130)","v":102.20130424999999},{"$f":"IF(J131=0,0,SUMPRODUCT(J120:J130,K120:K130)/J131)","v":0}]
[]
[null,{"$f":"Asset10","v":"Easements"}]
[null,null,"Opening RAB",null,{"$f":"A10value-SUM('Actual RAB roll forward'!H193:OFFSET('Actual RAB roll forward'!H193,0,Input!$W$7-1))","v":251.29999288783694},{"$f":"IF(A10remlife=\"N/A\",\"n/a\",A10remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A10taxvalue-SUM('Tax value roll forward'!H189:OFFSET('Tax value roll forward'!H189,0,Input!$W$7-1))","v":184.09},{"$f":"IF(A10taxremlife=\"N/A\",\"n/a\",A10taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D135-1)-SUM('Actual RAB roll forward'!H195:OFFSET('Actual RAB roll forward'!H195,0,Input!$W$7-1))","v":2.7633287613486188},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E135=0,0,A10stdlife+D135-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I135-1)-SUM('Tax value roll forward'!H191:OFFSET('Tax value roll forward'!H191,0,Input!$W$7-1))","v":2.7},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J135=0,0,A10taxstdlife+I135-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D136-1)-SUM('Actual RAB roll forward'!H196:OFFSET('Actual RAB roll forward'!H196,0,Input!$W$7-1))","v":18.724166750019389},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E136=0,0,A10stdlife+D136-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I136-1)-SUM('Tax value roll forward'!H192:OFFSET('Tax value roll forward'!H192,0,Input!$W$7-1))","v":19.235589840000003},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J136=0,0,A10taxstdlife+I136-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D137-1)-SUM('Actual RAB roll forward'!H197:OFFSET('Actual RAB roll forward'!H197,0,Input!$W$7-1))","v":13.46340352642016},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E137=0,0,A10stdlife+D137-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I137-1)-SUM('Tax value roll forward'!H193:OFFSET('Tax value roll forward'!H193,0,Input!$W$7-1))","v":14.143000000000001},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J137=0,0,A10taxstdlife+I137-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D138-1)-SUM('Actual RAB roll forward'!H198:OFFSET('Actual RAB roll forward'!H198,0,Input!$W$7-1))","v":7.4453541273885193},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E138=0,0,A10stdlife+D138-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I138-1)-SUM('Tax value roll forward'!H194:OFFSET('Tax value roll forward'!H194,0,Input!$W$7-1))","v":8.0300560000000001},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J138=0,0,A10taxstdlife+I138-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D139-1)-SUM('Actual RAB roll forward'!H199:OFFSET('Actual RAB roll forward'!H199,0,Input!$W$7-1))","v":29.829803787275885},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E139=0,0,A10stdlife+D139-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I139-1)-SUM('Tax value roll forward'!H195:OFFSET('Tax value roll forward'!H195,0,Input!$W$7-1))","v":33.378077821725},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J139=0,0,A10taxstdlife+I139-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D140-1)-SUM('Actual RAB roll forward'!H200:OFFSET('Actual RAB roll forward'!H200,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E140=0,0,A10stdlife+D140-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I140-1)-SUM('Tax value roll forward'!H196:OFFSET('Tax value roll forward'!H196,0,Input!$W$7-1))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J140=0,0,A10taxstdlife+I140-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D141-1)-SUM('Actual RAB roll forward'!H201:OFFSET('Actual RAB roll forward'!H201,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E141=0,0,A10stdlife+D141-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I141-1)-SUM('Tax value roll forward'!H197:OFFSET('Tax value roll forward'!H197,0,Input!$W$7-1))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J141=0,0,A10taxstdlife+I141-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D142-1)-SUM('Actual RAB roll forward'!H202:OFFSET('Actual RAB roll forward'!H202,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E142=0,0,A10stdlife+D142-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I142-1)-SUM('Tax value roll forward'!H198:OFFSET('Tax value roll forward'!H198,0,Input!$W$7-1))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J142=0,0,A10taxstdlife+I142-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D143-1)-SUM('Actual RAB roll forward'!H203:OFFSET('Actual RAB roll forward'!H203,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E143=0,0,A10stdlife+D143-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I143-1)-SUM('Tax value roll forward'!H199:OFFSET('Tax value roll forward'!H199,0,Input!$W$7-1))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J143=0,0,A10taxstdlife+I143-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$53,0,D144-1)-SUM('Actual RAB roll forward'!H204:OFFSET('Actual RAB roll forward'!H204,0,Input!$W$7-1))","v":0},{"$f":"IF(A10stdlife=\"N/A\",\"n/a\",IF(E144=0,0,A10stdlife+D144-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$49,0,I144-1)-SUM('Tax value roll forward'!H200:OFFSET('Tax value roll forward'!H200,0,Input!$W$7-1))","v":0},{"$f":"IF(A10taxstdlife=\"N/A\",\"n/a\",IF(J144=0,0,A10taxstdlife+I144-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset10","v":"Easements"},null,{"$f":"SUM(E134:E144)","v":323.52604984028949},{"$f":"IF(E145=0,0,SUMPRODUCT(E134:E144,F134:F144)/E145)","v":0},null,null,null,{"$f":"SUM(J134:J144)","v":261.576723661725},{"$f":"IF(J145=0,0,SUMPRODUCT(J134:J144,K134:K144)/J145)","v":0}]
[]
[null,{"$f":"Asset11","v":0}]
[null,null,"Opening RAB",null,{"$f":"A11value-SUM('Actual RAB roll forward'!H206:OFFSET('Actual RAB roll forward'!H206,0,Input!$W$7-1))","v":5.1482895849372487E-4},{"$f":"IF(A11remlife=\"N/A\",\"n/a\",A11remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A11taxvalue-SUM('Tax value roll forward'!H202:OFFSET('Tax value roll forward'!H202,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxremlife=\"N/A\",\"n/a\",A11taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D149-1)-SUM('Actual RAB roll forward'!H208:OFFSET('Actual RAB roll forward'!H208,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E149=0,0,A11stdlife+D149-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I149-1)-SUM('Tax value roll forward'!H204:OFFSET('Tax value roll forward'!H204,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J149=0,0,A11taxstdlife+I149-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D150-1)-SUM('Actual RAB roll forward'!H209:OFFSET('Actual RAB roll forward'!H209,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E150=0,0,A11stdlife+D150-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I150-1)-SUM('Tax value roll forward'!H205:OFFSET('Tax value roll forward'!H205,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J150=0,0,A11taxstdlife+I150-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D151-1)-SUM('Actual RAB roll forward'!H210:OFFSET('Actual RAB roll forward'!H210,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E151=0,0,A11stdlife+D151-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I151-1)-SUM('Tax value roll forward'!H206:OFFSET('Tax value roll forward'!H206,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J151=0,0,A11taxstdlife+I151-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D152-1)-SUM('Actual RAB roll forward'!H211:OFFSET('Actual RAB roll forward'!H211,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E152=0,0,A11stdlife+D152-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I152-1)-SUM('Tax value roll forward'!H207:OFFSET('Tax value roll forward'!H207,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J152=0,0,A11taxstdlife+I152-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D153-1)-SUM('Actual RAB roll forward'!H212:OFFSET('Actual RAB roll forward'!H212,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E153=0,0,A11stdlife+D153-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I153-1)-SUM('Tax value roll forward'!H208:OFFSET('Tax value roll forward'!H208,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J153=0,0,A11taxstdlife+I153-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D154-1)-SUM('Actual RAB roll forward'!H213:OFFSET('Actual RAB roll forward'!H213,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E154=0,0,A11stdlife+D154-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I154-1)-SUM('Tax value roll forward'!H209:OFFSET('Tax value roll forward'!H209,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J154=0,0,A11taxstdlife+I154-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D155-1)-SUM('Actual RAB roll forward'!H214:OFFSET('Actual RAB roll forward'!H214,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E155=0,0,A11stdlife+D155-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I155-1)-SUM('Tax value roll forward'!H210:OFFSET('Tax value roll forward'!H210,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J155=0,0,A11taxstdlife+I155-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D156-1)-SUM('Actual RAB roll forward'!H215:OFFSET('Actual RAB roll forward'!H215,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E156=0,0,A11stdlife+D156-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I156-1)-SUM('Tax value roll forward'!H211:OFFSET('Tax value roll forward'!H211,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J156=0,0,A11taxstdlife+I156-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D157-1)-SUM('Actual RAB roll forward'!H216:OFFSET('Actual RAB roll forward'!H216,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E157=0,0,A11stdlife+D157-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I157-1)-SUM('Tax value roll forward'!H212:OFFSET('Tax value roll forward'!H212,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J157=0,0,A11taxstdlife+I157-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$54,0,D158-1)-SUM('Actual RAB roll forward'!H217:OFFSET('Actual RAB roll forward'!H217,0,Input!$W$7-1))","v":0},{"$f":"IF(A11stdlife=\"N/A\",\"n/a\",IF(E158=0,0,A11stdlife+D158-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$50,0,I158-1)-SUM('Tax value roll forward'!H213:OFFSET('Tax value roll forward'!H213,0,Input!$W$7-1))","v":0},{"$f":"IF(A11taxstdlife=\"N/A\",\"n/a\",IF(J158=0,0,A11taxstdlife+I158-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset11","v":0},null,{"$f":"SUM(E148:E158)","v":5.1482895849372487E-4},{"$f":"IF(E159=0,0,SUMPRODUCT(E148:E158,F148:F158)/E159)","v":0},null,null,null,{"$f":"SUM(J148:J158)","v":0},{"$f":"IF(J159=0,0,SUMPRODUCT(J148:J158,K148:K158)/J159)","v":0}]
[]
[null,{"$f":"Asset12","v":"Commercial Buildings"}]
[null,null,"Opening RAB",null,{"$f":"A12value-SUM('Actual RAB roll forward'!H219:OFFSET('Actual RAB roll forward'!H219,0,Input!$W$7-1))","v":37.835762794191311},{"$f":"IF(A12remlife=\"N/A\",\"n/a\",A12remlife-Input!$W$7)","v":29.148000000000003},null,"Initial Asset Base",null,{"$f":"A12taxvalue-SUM('Tax value roll forward'!H215:OFFSET('Tax value roll forward'!H215,0,Input!$W$7-1))","v":37.309918003982666},{"$f":"IF(A12taxremlife=\"N/A\",\"n/a\",A12taxremlife-Input!$W$7)","v":29.148000000000003}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D163-1)-SUM('Actual RAB roll forward'!H221:OFFSET('Actual RAB roll forward'!H221,0,Input!$W$7-1))","v":8.4742082014690953E-2},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E163=0,0,A12stdlife+D163-Input!$W$7))","v":36},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I163-1)-SUM('Tax value roll forward'!H217:OFFSET('Tax value roll forward'!H217,0,Input!$W$7-1))","v":8.2799999999999999E-2},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J163=0,0,A12taxstdlife+I163-Input!$W$7))","v":36}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D164-1)-SUM('Actual RAB roll forward'!H222:OFFSET('Actual RAB roll forward'!H222,0,Input!$W$7-1))","v":5.7040765345342717},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E164=0,0,A12stdlife+D164-Input!$W$7))","v":37},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I164-1)-SUM('Tax value roll forward'!H218:OFFSET('Tax value roll forward'!H218,0,Input!$W$7-1))","v":5.8598749999999997},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J164=0,0,A12taxstdlife+I164-Input!$W$7))","v":37}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D165-1)-SUM('Actual RAB roll forward'!H223:OFFSET('Actual RAB roll forward'!H223,0,Input!$W$7-1))","v":3.507072398478718},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E165=0,0,A12stdlife+D165-Input!$W$7))","v":38},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I165-1)-SUM('Tax value roll forward'!H219:OFFSET('Tax value roll forward'!H219,0,Input!$W$7-1))","v":3.6840999999999999},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J165=0,0,A12taxstdlife+I165-Input!$W$7))","v":38}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D166-1)-SUM('Actual RAB roll forward'!H224:OFFSET('Actual RAB roll forward'!H224,0,Input!$W$7-1))","v":10.906422660909758},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E166=0,0,A12stdlife+D166-Input!$W$7))","v":39},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I166-1)-SUM('Tax value roll forward'!H220:OFFSET('Tax value roll forward'!H220,0,Input!$W$7-1))","v":11.762930711999999},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J166=0,0,A12taxstdlife+I166-Input!$W$7))","v":39}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D167-1)-SUM('Actual RAB roll forward'!H225:OFFSET('Actual RAB roll forward'!H225,0,Input!$W$7-1))","v":4.2292740104992994},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E167=0,0,A12stdlife+D167-Input!$W$7))","v":40},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I167-1)-SUM('Tax value roll forward'!H221:OFFSET('Tax value roll forward'!H221,0,Input!$W$7-1))","v":4.7323488300000003},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J167=0,0,A12taxstdlife+I167-Input!$W$7))","v":40}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D168-1)-SUM('Actual RAB roll forward'!H226:OFFSET('Actual RAB roll forward'!H226,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E168=0,0,A12stdlife+D168-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I168-1)-SUM('Tax value roll forward'!H222:OFFSET('Tax value roll forward'!H222,0,Input!$W$7-1))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J168=0,0,A12taxstdlife+I168-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D169-1)-SUM('Actual RAB roll forward'!H227:OFFSET('Actual RAB roll forward'!H227,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E169=0,0,A12stdlife+D169-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I169-1)-SUM('Tax value roll forward'!H223:OFFSET('Tax value roll forward'!H223,0,Input!$W$7-1))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J169=0,0,A12taxstdlife+I169-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D170-1)-SUM('Actual RAB roll forward'!H228:OFFSET('Actual RAB roll forward'!H228,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E170=0,0,A12stdlife+D170-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I170-1)-SUM('Tax value roll forward'!H224:OFFSET('Tax value roll forward'!H224,0,Input!$W$7-1))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J170=0,0,A12taxstdlife+I170-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D171-1)-SUM('Actual RAB roll forward'!H229:OFFSET('Actual RAB roll forward'!H229,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E171=0,0,A12stdlife+D171-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I171-1)-SUM('Tax value roll forward'!H225:OFFSET('Tax value roll forward'!H225,0,Input!$W$7-1))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J171=0,0,A12taxstdlife+I171-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$55,0,D172-1)-SUM('Actual RAB roll forward'!H230:OFFSET('Actual RAB roll forward'!H230,0,Input!$W$7-1))","v":0},{"$f":"IF(A12stdlife=\"N/A\",\"n/a\",IF(E172=0,0,A12stdlife+D172-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$51,0,I172-1)-SUM('Tax value roll forward'!H226:OFFSET('Tax value roll forward'!H226,0,Input!$W$7-1))","v":0},{"$f":"IF(A12taxstdlife=\"N/A\",\"n/a\",IF(J172=0,0,A12taxstdlife+I172-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset12","v":"Commercial Buildings"},null,{"$f":"SUM(E162:E172)","v":62.267350480628053},{"$f":"IF(E173=0,0,SUMPRODUCT(E162:E172,F162:F172)/E173)","v":32.837892414085665},null,null,null,{"$f":"SUM(J162:J172)","v":63.431972545982667},{"$f":"IF(J173=0,0,SUMPRODUCT(J162:J172,K162:K172)/J173)","v":33.033021548070892}]
[]
[null,{"$f":"Asset13","v":"Computer Equipment"}]
[null,null,"Opening RAB",null,{"$f":"A13value-SUM('Actual RAB roll forward'!H232:OFFSET('Actual RAB roll forward'!H232,0,Input!$W$7-1))","v":3.7700000000000031},{"$f":"IF(A13remlife=\"N/A\",\"n/a\",A13remlife-Input!$W$7)","v":-2.7149999999999999},null,"Initial Asset Base",null,{"$f":"A13taxvalue-SUM('Tax value roll forward'!H228:OFFSET('Tax value roll forward'!H228,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxremlife=\"N/A\",\"n/a\",A13taxremlife-Input!$W$7)","v":-2.7149999999999999}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D177-1)-SUM('Actual RAB roll forward'!H234:OFFSET('Actual RAB roll forward'!H234,0,Input!$W$7-1))","v":1.2258945149419906},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E177=0,0,A13stdlife+D177-Input!$W$7))","v":1},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I177-1)-SUM('Tax value roll forward'!H230:OFFSET('Tax value roll forward'!H230,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J177=0,0,A13taxstdlife+I177-Input!$W$7))","v":0}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D178-1)-SUM('Actual RAB roll forward'!H235:OFFSET('Actual RAB roll forward'!H235,0,Input!$W$7-1))","v":4.9192669078068212},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E178=0,0,A13stdlife+D178-Input!$W$7))","v":2},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I178-1)-SUM('Tax value roll forward'!H231:OFFSET('Tax value roll forward'!H231,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J178=0,0,A13taxstdlife+I178-Input!$W$7))","v":0}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D179-1)-SUM('Actual RAB roll forward'!H236:OFFSET('Actual RAB roll forward'!H236,0,Input!$W$7-1))","v":9.5259553424436998},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E179=0,0,A13stdlife+D179-Input!$W$7))","v":3},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I179-1)-SUM('Tax value roll forward'!H232:OFFSET('Tax value roll forward'!H232,0,Input!$W$7-1))","v":3.3355999999999995},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J179=0,0,A13taxstdlife+I179-Input!$W$7))","v":0.5}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D180-1)-SUM('Actual RAB roll forward'!H237:OFFSET('Actual RAB roll forward'!H237,0,Input!$W$7-1))","v":9.4231145920572938},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E180=0,0,A13stdlife+D180-Input!$W$7))","v":4},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I180-1)-SUM('Tax value roll forward'!H233:OFFSET('Tax value roll forward'!H233,0,Input!$W$7-1))","v":7.6223511239999997},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J180=0,0,A13taxstdlife+I180-Input!$W$7))","v":1.5}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D181-1)-SUM('Actual RAB roll forward'!H238:OFFSET('Actual RAB roll forward'!H238,0,Input!$W$7-1))","v":14.847276295466138},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E181=0,0,A13stdlife+D181-Input!$W$7))","v":5},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I181-1)-SUM('Tax value roll forward'!H234:OFFSET('Tax value roll forward'!H234,0,Input!$W$7-1))","v":16.613369205000001},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J181=0,0,A13taxstdlife+I181-Input!$W$7))","v":2.5}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D182-1)-SUM('Actual RAB roll forward'!H239:OFFSET('Actual RAB roll forward'!H239,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E182=0,0,A13stdlife+D182-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I182-1)-SUM('Tax value roll forward'!H235:OFFSET('Tax value roll forward'!H235,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J182=0,0,A13taxstdlife+I182-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D183-1)-SUM('Actual RAB roll forward'!H240:OFFSET('Actual RAB roll forward'!H240,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E183=0,0,A13stdlife+D183-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I183-1)-SUM('Tax value roll forward'!H236:OFFSET('Tax value roll forward'!H236,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J183=0,0,A13taxstdlife+I183-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D184-1)-SUM('Actual RAB roll forward'!H241:OFFSET('Actual RAB roll forward'!H241,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E184=0,0,A13stdlife+D184-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I184-1)-SUM('Tax value roll forward'!H237:OFFSET('Tax value roll forward'!H237,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J184=0,0,A13taxstdlife+I184-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D185-1)-SUM('Actual RAB roll forward'!H242:OFFSET('Actual RAB roll forward'!H242,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E185=0,0,A13stdlife+D185-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I185-1)-SUM('Tax value roll forward'!H238:OFFSET('Tax value roll forward'!H238,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J185=0,0,A13taxstdlife+I185-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$56,0,D186-1)-SUM('Actual RAB roll forward'!H243:OFFSET('Actual RAB roll forward'!H243,0,Input!$W$7-1))","v":0},{"$f":"IF(A13stdlife=\"N/A\",\"n/a\",IF(E186=0,0,A13stdlife+D186-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$52,0,I186-1)-SUM('Tax value roll forward'!H239:OFFSET('Tax value roll forward'!H239,0,Input!$W$7-1))","v":0},{"$f":"IF(A13taxstdlife=\"N/A\",\"n/a\",IF(J186=0,0,A13taxstdlife+I186-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset13","v":"Computer Equipment"},null,{"$f":"SUM(E176:E186)","v":43.711507652715945},{"$f":"IF(E187=0,0,SUMPRODUCT(E176:E186,F176:F186)/E187)","v":3.2333724411051041},null,null,null,{"$f":"SUM(J176:J186)","v":27.571320329000002},{"$f":"IF(J187=0,0,SUMPRODUCT(J176:J186,K176:K186)/J187)","v":1.9815790120516719}]
[]
[null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"}]
[null,null,"Opening RAB",null,{"$f":"A14value-SUM('Actual RAB roll forward'!H245:OFFSET('Actual RAB roll forward'!H245,0,Input!$W$7-1))","v":0},{"$f":"IF(A14remlife=\"N/A\",\"n/a\",A14remlife-Input!$W$7)","v":-0.22100000000000009},null,"Initial Asset Base",null,{"$f":"A14taxvalue-SUM('Tax value roll forward'!H241:OFFSET('Tax value roll forward'!H241,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxremlife=\"N/A\",\"n/a\",A14taxremlife-Input!$W$7)","v":-0.22100000000000009}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D191-1)-SUM('Actual RAB roll forward'!H247:OFFSET('Actual RAB roll forward'!H247,0,Input!$W$7-1))","v":6.4916294711046901E-2},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E191=0,0,A14stdlife+D191-Input!$W$7))","v":3},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I191-1)-SUM('Tax value roll forward'!H243:OFFSET('Tax value roll forward'!H243,0,Input!$W$7-1))","v":0.10853333333333333},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J191=0,0,A14taxstdlife+I191-Input!$W$7))","v":11}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D192-1)-SUM('Actual RAB roll forward'!H248:OFFSET('Actual RAB roll forward'!H248,0,Input!$W$7-1))","v":3.3930384288459653E-2},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E192=0,0,A14stdlife+D192-Input!$W$7))","v":4},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I192-1)-SUM('Tax value roll forward'!H244:OFFSET('Tax value roll forward'!H244,0,Input!$W$7-1))","v":4.8799999999999996E-2},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J192=0,0,A14taxstdlife+I192-Input!$W$7))","v":12}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D193-1)-SUM('Actual RAB roll forward'!H249:OFFSET('Actual RAB roll forward'!H249,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E193=0,0,A14stdlife+D193-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I193-1)-SUM('Tax value roll forward'!H245:OFFSET('Tax value roll forward'!H245,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J193=0,0,A14taxstdlife+I193-Input!$W$7))","v":0}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D194-1)-SUM('Actual RAB roll forward'!H250:OFFSET('Actual RAB roll forward'!H250,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E194=0,0,A14stdlife+D194-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I194-1)-SUM('Tax value roll forward'!H246:OFFSET('Tax value roll forward'!H246,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J194=0,0,A14taxstdlife+I194-Input!$W$7))","v":0}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D195-1)-SUM('Actual RAB roll forward'!H251:OFFSET('Actual RAB roll forward'!H251,0,Input!$W$7-1))","v":5.496221030809067E-3},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E195=0,0,A14stdlife+D195-Input!$W$7))","v":7},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I195-1)-SUM('Tax value roll forward'!H247:OFFSET('Tax value roll forward'!H247,0,Input!$W$7-1))","v":6.1499999999999992E-3},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J195=0,0,A14taxstdlife+I195-Input!$W$7))","v":15}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D196-1)-SUM('Actual RAB roll forward'!H252:OFFSET('Actual RAB roll forward'!H252,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E196=0,0,A14stdlife+D196-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I196-1)-SUM('Tax value roll forward'!H248:OFFSET('Tax value roll forward'!H248,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J196=0,0,A14taxstdlife+I196-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D197-1)-SUM('Actual RAB roll forward'!H253:OFFSET('Actual RAB roll forward'!H253,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E197=0,0,A14stdlife+D197-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I197-1)-SUM('Tax value roll forward'!H249:OFFSET('Tax value roll forward'!H249,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J197=0,0,A14taxstdlife+I197-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D198-1)-SUM('Actual RAB roll forward'!H254:OFFSET('Actual RAB roll forward'!H254,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E198=0,0,A14stdlife+D198-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I198-1)-SUM('Tax value roll forward'!H250:OFFSET('Tax value roll forward'!H250,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J198=0,0,A14taxstdlife+I198-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D199-1)-SUM('Actual RAB roll forward'!H255:OFFSET('Actual RAB roll forward'!H255,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E199=0,0,A14stdlife+D199-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I199-1)-SUM('Tax value roll forward'!H251:OFFSET('Tax value roll forward'!H251,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J199=0,0,A14taxstdlife+I199-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$57,0,D200-1)-SUM('Actual RAB roll forward'!H256:OFFSET('Actual RAB roll forward'!H256,0,Input!$W$7-1))","v":0},{"$f":"IF(A14stdlife=\"N/A\",\"n/a\",IF(E200=0,0,A14stdlife+D200-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$53,0,I200-1)-SUM('Tax value roll forward'!H252:OFFSET('Tax value roll forward'!H252,0,Input!$W$7-1))","v":0},{"$f":"IF(A14taxstdlife=\"N/A\",\"n/a\",IF(J200=0,0,A14taxstdlife+I200-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,{"$f":"SUM(E190:E200)","v":0.10434290003031563},{"$f":"IF(E201=0,0,SUMPRODUCT(E190:E200,F190:F200)/E201)","v":3.5358799534558694},null,null,null,{"$f":"SUM(J190:J200)","v":0.16348333333333331},{"$f":"IF(J201=0,0,SUMPRODUCT(J190:J200,K190:K200)/J201)","v":11.448975430726884}]
[]
[null,{"$f":"Asset15","v":"Office Machines"}]
[null,null,"Opening RAB",null,{"$f":"A15value-SUM('Actual RAB roll forward'!H258:OFFSET('Actual RAB roll forward'!H258,0,Input!$W$7-1))","v":0},{"$f":"IF(A15remlife=\"N/A\",\"n/a\",A15remlife-Input!$W$7)","v":-2.7370000000000001},null,"Initial Asset Base",null,{"$f":"A15taxvalue-SUM('Tax value roll forward'!H254:OFFSET('Tax value roll forward'!H254,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxremlife=\"N/A\",\"n/a\",A15taxremlife-Input!$W$7)","v":-2.7370000000000001}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D205-1)-SUM('Actual RAB roll forward'!H260:OFFSET('Actual RAB roll forward'!H260,0,Input!$W$7-1))","v":2.7194664000573708E-2},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E205=0,0,A15stdlife+D205-Input!$W$7))","v":3},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I205-1)-SUM('Tax value roll forward'!H256:OFFSET('Tax value roll forward'!H256,0,Input!$W$7-1))","v":3.7199999999999997E-2},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J205=0,0,A15taxstdlife+I205-Input!$W$7))","v":6}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D206-1)-SUM('Actual RAB roll forward'!H261:OFFSET('Actual RAB roll forward'!H261,0,Input!$W$7-1))","v":0.72310655040979577},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E206=0,0,A15stdlife+D206-Input!$W$7))","v":4},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I206-1)-SUM('Tax value roll forward'!H257:OFFSET('Tax value roll forward'!H257,0,Input!$W$7-1))","v":0.91},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J206=0,0,A15taxstdlife+I206-Input!$W$7))","v":7}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D207-1)-SUM('Actual RAB roll forward'!H262:OFFSET('Actual RAB roll forward'!H262,0,Input!$W$7-1))","v":0.64324500439356513},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E207=0,0,A15stdlife+D207-Input!$W$7))","v":5},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I207-1)-SUM('Tax value roll forward'!H258:OFFSET('Tax value roll forward'!H258,0,Input!$W$7-1))","v":0.75679999999999992},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J207=0,0,A15taxstdlife+I207-Input!$W$7))","v":8}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D208-1)-SUM('Actual RAB roll forward'!H263:OFFSET('Actual RAB roll forward'!H263,0,Input!$W$7-1))","v":0.17926661160743027},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E208=0,0,A15stdlife+D208-Input!$W$7))","v":6},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I208-1)-SUM('Tax value roll forward'!H259:OFFSET('Tax value roll forward'!H259,0,Input!$W$7-1))","v":0.2030121},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J208=0,0,A15taxstdlife+I208-Input!$W$7))","v":9}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D209-1)-SUM('Actual RAB roll forward'!H264:OFFSET('Actual RAB roll forward'!H264,0,Input!$W$7-1))","v":1.496890882421229E-2},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E209=0,0,A15stdlife+D209-Input!$W$7))","v":7},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I209-1)-SUM('Tax value roll forward'!H260:OFFSET('Tax value roll forward'!H260,0,Input!$W$7-1))","v":1.6749470000000002E-2},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J209=0,0,A15taxstdlife+I209-Input!$W$7))","v":10}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D210-1)-SUM('Actual RAB roll forward'!H265:OFFSET('Actual RAB roll forward'!H265,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E210=0,0,A15stdlife+D210-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I210-1)-SUM('Tax value roll forward'!H261:OFFSET('Tax value roll forward'!H261,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J210=0,0,A15taxstdlife+I210-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D211-1)-SUM('Actual RAB roll forward'!H266:OFFSET('Actual RAB roll forward'!H266,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E211=0,0,A15stdlife+D211-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I211-1)-SUM('Tax value roll forward'!H262:OFFSET('Tax value roll forward'!H262,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J211=0,0,A15taxstdlife+I211-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D212-1)-SUM('Actual RAB roll forward'!H267:OFFSET('Actual RAB roll forward'!H267,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E212=0,0,A15stdlife+D212-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I212-1)-SUM('Tax value roll forward'!H263:OFFSET('Tax value roll forward'!H263,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J212=0,0,A15taxstdlife+I212-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D213-1)-SUM('Actual RAB roll forward'!H268:OFFSET('Actual RAB roll forward'!H268,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E213=0,0,A15stdlife+D213-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I213-1)-SUM('Tax value roll forward'!H264:OFFSET('Tax value roll forward'!H264,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J213=0,0,A15taxstdlife+I213-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$58,0,D214-1)-SUM('Actual RAB roll forward'!H269:OFFSET('Actual RAB roll forward'!H269,0,Input!$W$7-1))","v":0},{"$f":"IF(A15stdlife=\"N/A\",\"n/a\",IF(E214=0,0,A15stdlife+D214-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$54,0,I214-1)-SUM('Tax value roll forward'!H265:OFFSET('Tax value roll forward'!H265,0,Input!$W$7-1))","v":0},{"$f":"IF(A15taxstdlife=\"N/A\",\"n/a\",IF(J214=0,0,A15taxstdlife+I214-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset15","v":"Office Machines"},null,{"$f":"SUM(E204:E214)","v":1.5877817392355771},{"$f":"IF(E215=0,0,SUMPRODUCT(E204:E214,F204:F214)/E215)","v":4.6420846548917432},null,null,null,{"$f":"SUM(J204:J214)","v":1.9237615699999999},{"$f":"IF(J215=0,0,SUMPRODUCT(J204:J214,K204:K214)/J215)","v":7.6112361471073582}]
[]
[null,{"$f":"Asset16","v":"Vehicles"}]
[null,null,"Opening RAB",null,{"$f":"A16value-SUM('Actual RAB roll forward'!H271:OFFSET('Actual RAB roll forward'!H271,0,Input!$W$7-1))","v":0},{"$f":"IF(A16remlife=\"N/A\",\"n/a\",A16remlife-Input!$W$7)","v":-0.86899999999999977},null,"Initial Asset Base",null,{"$f":"A16taxvalue-SUM('Tax value roll forward'!H267:OFFSET('Tax value roll forward'!H267,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxremlife=\"N/A\",\"n/a\",A16taxremlife-Input!$W$7)","v":-0.86899999999999977}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D219-1)-SUM('Actual RAB roll forward'!H273:OFFSET('Actual RAB roll forward'!H273,0,Input!$W$7-1))","v":0.39289292556955813},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E219=0,0,A16stdlife+D219-Input!$W$7))","v":3},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I219-1)-SUM('Tax value roll forward'!H269:OFFSET('Tax value roll forward'!H269,0,Input!$W$7-1))","v":0.38388877714285707},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J219=0,0,A16taxstdlife+I219-Input!$W$7))","v":3}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D220-1)-SUM('Actual RAB roll forward'!H274:OFFSET('Actual RAB roll forward'!H274,0,Input!$W$7-1))","v":0.54763831586691825},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E220=0,0,A16stdlife+D220-Input!$W$7))","v":4},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I220-1)-SUM('Tax value roll forward'!H270:OFFSET('Tax value roll forward'!H270,0,Input!$W$7-1))","v":0.56259625142857139},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J220=0,0,A16taxstdlife+I220-Input!$W$7))","v":4}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D221-1)-SUM('Actual RAB roll forward'!H275:OFFSET('Actual RAB roll forward'!H275,0,Input!$W$7-1))","v":2.1210257828474193},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E221=0,0,A16stdlife+D221-Input!$W$7))","v":5},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I221-1)-SUM('Tax value roll forward'!H271:OFFSET('Tax value roll forward'!H271,0,Input!$W$7-1))","v":2.2280894714285715},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J221=0,0,A16taxstdlife+I221-Input!$W$7))","v":5}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D222-1)-SUM('Actual RAB roll forward'!H276:OFFSET('Actual RAB roll forward'!H276,0,Input!$W$7-1))","v":2.251867067746395},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E222=0,0,A16stdlife+D222-Input!$W$7))","v":6},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I222-1)-SUM('Tax value roll forward'!H272:OFFSET('Tax value roll forward'!H272,0,Input!$W$7-1))","v":2.4287116971428571},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J222=0,0,A16taxstdlife+I222-Input!$W$7))","v":6}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D223-1)-SUM('Actual RAB roll forward'!H277:OFFSET('Actual RAB roll forward'!H277,0,Input!$W$7-1))","v":4.4111001152892797},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E223=0,0,A16stdlife+D223-Input!$W$7))","v":7},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I223-1)-SUM('Tax value roll forward'!H273:OFFSET('Tax value roll forward'!H273,0,Input!$W$7-1))","v":4.9358032650000006},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J223=0,0,A16taxstdlife+I223-Input!$W$7))","v":7}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D224-1)-SUM('Actual RAB roll forward'!H278:OFFSET('Actual RAB roll forward'!H278,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E224=0,0,A16stdlife+D224-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I224-1)-SUM('Tax value roll forward'!H274:OFFSET('Tax value roll forward'!H274,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J224=0,0,A16taxstdlife+I224-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D225-1)-SUM('Actual RAB roll forward'!H279:OFFSET('Actual RAB roll forward'!H279,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E225=0,0,A16stdlife+D225-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I225-1)-SUM('Tax value roll forward'!H275:OFFSET('Tax value roll forward'!H275,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J225=0,0,A16taxstdlife+I225-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D226-1)-SUM('Actual RAB roll forward'!H280:OFFSET('Actual RAB roll forward'!H280,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E226=0,0,A16stdlife+D226-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I226-1)-SUM('Tax value roll forward'!H276:OFFSET('Tax value roll forward'!H276,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J226=0,0,A16taxstdlife+I226-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D227-1)-SUM('Actual RAB roll forward'!H281:OFFSET('Actual RAB roll forward'!H281,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E227=0,0,A16stdlife+D227-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I227-1)-SUM('Tax value roll forward'!H277:OFFSET('Tax value roll forward'!H277,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J227=0,0,A16taxstdlife+I227-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$59,0,D228-1)-SUM('Actual RAB roll forward'!H282:OFFSET('Actual RAB roll forward'!H282,0,Input!$W$7-1))","v":0},{"$f":"IF(A16stdlife=\"N/A\",\"n/a\",IF(E228=0,0,A16stdlife+D228-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$55,0,I228-1)-SUM('Tax value roll forward'!H278:OFFSET('Tax value roll forward'!H278,0,Input!$W$7-1))","v":0},{"$f":"IF(A16taxstdlife=\"N/A\",\"n/a\",IF(J228=0,0,A16taxstdlife+I228-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset16","v":"Vehicles"},null,{"$f":"SUM(E218:E228)","v":9.7245242073195701},{"$f":"IF(E229=0,0,SUMPRODUCT(E218:E228,F218:F228)/E229)","v":6.0016575540001451},null,null,null,{"$f":"SUM(J218:J228)","v":10.539089462142858},{"$f":"IF(J229=0,0,SUMPRODUCT(J218:J228,K218:K228)/J229)","v":6.0408816113416028}]
[]
[null,{"$f":"Asset17","v":"Moveable Plant"}]
[null,null,"Opening RAB",null,{"$f":"A17value-SUM('Actual RAB roll forward'!H284:OFFSET('Actual RAB roll forward'!H284,0,Input!$W$7-1))","v":0},{"$f":"IF(A17remlife=\"N/A\",\"n/a\",A17remlife-Input!$W$7)","v":-0.79800000000000004},null,"Initial Asset Base",null,{"$f":"A17taxvalue-SUM('Tax value roll forward'!H280:OFFSET('Tax value roll forward'!H280,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxremlife=\"N/A\",\"n/a\",A17taxremlife-Input!$W$7)","v":-0.79800000000000004}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D233-1)-SUM('Actual RAB roll forward'!H286:OFFSET('Actual RAB roll forward'!H286,0,Input!$W$7-1))","v":1.6259777330665601},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E233=0,0,A17stdlife+D233-Input!$W$7))","v":3},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I233-1)-SUM('Tax value roll forward'!H282:OFFSET('Tax value roll forward'!H282,0,Input!$W$7-1))","v":0.74140000000000006},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J233=0,0,A17taxstdlife+I233-Input!$W$7))","v":1}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D234-1)-SUM('Actual RAB roll forward'!H287:OFFSET('Actual RAB roll forward'!H287,0,Input!$W$7-1))","v":1.2821235374573687},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E234=0,0,A17stdlife+D234-Input!$W$7))","v":4},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I234-1)-SUM('Tax value roll forward'!H283:OFFSET('Tax value roll forward'!H283,0,Input!$W$7-1))","v":0.92200000000000015},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J234=0,0,A17taxstdlife+I234-Input!$W$7))","v":2}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D235-1)-SUM('Actual RAB roll forward'!H288:OFFSET('Actual RAB roll forward'!H288,0,Input!$W$7-1))","v":0.76903816064389263},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E235=0,0,A17stdlife+D235-Input!$W$7))","v":5},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I235-1)-SUM('Tax value roll forward'!H284:OFFSET('Tax value roll forward'!H284,0,Input!$W$7-1))","v":0.67859999999999998},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J235=0,0,A17taxstdlife+I235-Input!$W$7))","v":3}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D236-1)-SUM('Actual RAB roll forward'!H289:OFFSET('Actual RAB roll forward'!H289,0,Input!$W$7-1))","v":2.5937689772799586},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E236=0,0,A17stdlife+D236-Input!$W$7))","v":6},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I236-1)-SUM('Tax value roll forward'!H285:OFFSET('Tax value roll forward'!H285,0,Input!$W$7-1))","v":2.6109663999999997},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J236=0,0,A17taxstdlife+I236-Input!$W$7))","v":4}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D237-1)-SUM('Actual RAB roll forward'!H290:OFFSET('Actual RAB roll forward'!H290,0,Input!$W$7-1))","v":2.6039236060074487},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E237=0,0,A17stdlife+D237-Input!$W$7))","v":7},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I237-1)-SUM('Tax value roll forward'!H286:OFFSET('Tax value roll forward'!H286,0,Input!$W$7-1))","v":2.9136619665000003},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J237=0,0,A17taxstdlife+I237-Input!$W$7))","v":5}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D238-1)-SUM('Actual RAB roll forward'!H291:OFFSET('Actual RAB roll forward'!H291,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E238=0,0,A17stdlife+D238-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I238-1)-SUM('Tax value roll forward'!H287:OFFSET('Tax value roll forward'!H287,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J238=0,0,A17taxstdlife+I238-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D239-1)-SUM('Actual RAB roll forward'!H292:OFFSET('Actual RAB roll forward'!H292,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E239=0,0,A17stdlife+D239-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I239-1)-SUM('Tax value roll forward'!H288:OFFSET('Tax value roll forward'!H288,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J239=0,0,A17taxstdlife+I239-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D240-1)-SUM('Actual RAB roll forward'!H293:OFFSET('Actual RAB roll forward'!H293,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E240=0,0,A17stdlife+D240-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I240-1)-SUM('Tax value roll forward'!H289:OFFSET('Tax value roll forward'!H289,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J240=0,0,A17taxstdlife+I240-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D241-1)-SUM('Actual RAB roll forward'!H294:OFFSET('Actual RAB roll forward'!H294,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E241=0,0,A17stdlife+D241-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I241-1)-SUM('Tax value roll forward'!H290:OFFSET('Tax value roll forward'!H290,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J241=0,0,A17taxstdlife+I241-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$60,0,D242-1)-SUM('Actual RAB roll forward'!H295:OFFSET('Actual RAB roll forward'!H295,0,Input!$W$7-1))","v":0},{"$f":"IF(A17stdlife=\"N/A\",\"n/a\",IF(E242=0,0,A17stdlife+D242-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$56,0,I242-1)-SUM('Tax value roll forward'!H291:OFFSET('Tax value roll forward'!H291,0,Input!$W$7-1))","v":0},{"$f":"IF(A17taxstdlife=\"N/A\",\"n/a\",IF(J242=0,0,A17taxstdlife+I242-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset17","v":"Moveable Plant"},null,{"$f":"SUM(E232:E242)","v":8.8748320144552295},{"$f":"IF(E243=0,0,SUMPRODUCT(E232:E242,F232:F242)/E243)","v":5.3681801729184544},null,null,null,{"$f":"SUM(J232:J242)","v":7.8666283664999996},{"$f":"IF(J243=0,0,SUMPRODUCT(J232:J242,K232:K242)/J243)","v":3.766972844261157}]
[]
[null,{"$f":"Asset18","v":"Insurance Spares"}]
[null,null,"Opening RAB",null,{"$f":"A18value-SUM('Actual RAB roll forward'!H297:OFFSET('Actual RAB roll forward'!H297,0,Input!$W$7-1))","v":6.445530517676179},{"$f":"IF(A18remlife=\"N/A\",\"n/a\",A18remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A18taxvalue-SUM('Tax value roll forward'!H293:OFFSET('Tax value roll forward'!H293,0,Input!$W$7-1))","v":6.218},{"$f":"IF(A18taxremlife=\"N/A\",\"n/a\",A18taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D247-1)-SUM('Actual RAB roll forward'!H299:OFFSET('Actual RAB roll forward'!H299,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E247=0,0,A18stdlife+D247-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I247-1)-SUM('Tax value roll forward'!H295:OFFSET('Tax value roll forward'!H295,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J247=0,0,A18taxstdlife+I247-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D248-1)-SUM('Actual RAB roll forward'!H300:OFFSET('Actual RAB roll forward'!H300,0,Input!$W$7-1))","v":-0.70085711808949436},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E248=0,0,A18stdlife+D248-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I248-1)-SUM('Tax value roll forward'!H296:OFFSET('Tax value roll forward'!H296,0,Input!$W$7-1))","v":-0.72},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J248=0,0,A18taxstdlife+I248-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D249-1)-SUM('Actual RAB roll forward'!H301:OFFSET('Actual RAB roll forward'!H301,0,Input!$W$7-1))","v":-0.19990912398700653},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E249=0,0,A18stdlife+D249-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I249-1)-SUM('Tax value roll forward'!H297:OFFSET('Tax value roll forward'!H297,0,Input!$W$7-1))","v":-0.21},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J249=0,0,A18taxstdlife+I249-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D250-1)-SUM('Actual RAB roll forward'!H302:OFFSET('Actual RAB roll forward'!H302,0,Input!$W$7-1))","v":1.3620359824556312},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E250=0,0,A18stdlife+D250-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I250-1)-SUM('Tax value roll forward'!H298:OFFSET('Tax value roll forward'!H298,0,Input!$W$7-1))","v":1.4690000000000001},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J250=0,0,A18taxstdlife+I250-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D251-1)-SUM('Actual RAB roll forward'!H303:OFFSET('Actual RAB roll forward'!H303,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E251=0,0,A18stdlife+D251-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I251-1)-SUM('Tax value roll forward'!H299:OFFSET('Tax value roll forward'!H299,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J251=0,0,A18taxstdlife+I251-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D252-1)-SUM('Actual RAB roll forward'!H304:OFFSET('Actual RAB roll forward'!H304,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E252=0,0,A18stdlife+D252-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I252-1)-SUM('Tax value roll forward'!H300:OFFSET('Tax value roll forward'!H300,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J252=0,0,A18taxstdlife+I252-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D253-1)-SUM('Actual RAB roll forward'!H305:OFFSET('Actual RAB roll forward'!H305,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E253=0,0,A18stdlife+D253-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I253-1)-SUM('Tax value roll forward'!H301:OFFSET('Tax value roll forward'!H301,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J253=0,0,A18taxstdlife+I253-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D254-1)-SUM('Actual RAB roll forward'!H306:OFFSET('Actual RAB roll forward'!H306,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E254=0,0,A18stdlife+D254-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I254-1)-SUM('Tax value roll forward'!H302:OFFSET('Tax value roll forward'!H302,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J254=0,0,A18taxstdlife+I254-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D255-1)-SUM('Actual RAB roll forward'!H307:OFFSET('Actual RAB roll forward'!H307,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E255=0,0,A18stdlife+D255-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I255-1)-SUM('Tax value roll forward'!H303:OFFSET('Tax value roll forward'!H303,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J255=0,0,A18taxstdlife+I255-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$61,0,D256-1)-SUM('Actual RAB roll forward'!H308:OFFSET('Actual RAB roll forward'!H308,0,Input!$W$7-1))","v":0},{"$f":"IF(A18stdlife=\"N/A\",\"n/a\",IF(E256=0,0,A18stdlife+D256-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$57,0,I256-1)-SUM('Tax value roll forward'!H304:OFFSET('Tax value roll forward'!H304,0,Input!$W$7-1))","v":0},{"$f":"IF(A18taxstdlife=\"N/A\",\"n/a\",IF(J256=0,0,A18taxstdlife+I256-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset18","v":"Insurance Spares"},null,{"$f":"SUM(E246:E256)","v":6.9068002580553092},{"$f":"IF(E257=0,0,SUMPRODUCT(E246:E256,F246:F256)/E257)","v":0},null,null,null,{"$f":"SUM(J246:J256)","v":6.7570000000000006},{"$f":"IF(J257=0,0,SUMPRODUCT(J246:J256,K246:K256)/J257)","v":0}]
[]
[null,{"$f":"Asset19","v":0}]
[null,null,"Opening RAB",null,{"$f":"A19value-SUM('Actual RAB roll forward'!H310:OFFSET('Actual RAB roll forward'!H310,0,Input!$W$7-1))","v":0},{"$f":"IF(A19remlife=\"N/A\",\"n/a\",A19remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A19taxvalue-SUM('Tax value roll forward'!H306:OFFSET('Tax value roll forward'!H306,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxremlife=\"N/A\",\"n/a\",A19taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D261-1)-SUM('Actual RAB roll forward'!H312:OFFSET('Actual RAB roll forward'!H312,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E261=0,0,A19stdlife+D261-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I261-1)-SUM('Tax value roll forward'!H308:OFFSET('Tax value roll forward'!H308,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J261=0,0,A19taxstdlife+I261-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D262-1)-SUM('Actual RAB roll forward'!H313:OFFSET('Actual RAB roll forward'!H313,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E262=0,0,A19stdlife+D262-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I262-1)-SUM('Tax value roll forward'!H309:OFFSET('Tax value roll forward'!H309,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J262=0,0,A19taxstdlife+I262-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D263-1)-SUM('Actual RAB roll forward'!H314:OFFSET('Actual RAB roll forward'!H314,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E263=0,0,A19stdlife+D263-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I263-1)-SUM('Tax value roll forward'!H310:OFFSET('Tax value roll forward'!H310,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J263=0,0,A19taxstdlife+I263-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D264-1)-SUM('Actual RAB roll forward'!H315:OFFSET('Actual RAB roll forward'!H315,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E264=0,0,A19stdlife+D264-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I264-1)-SUM('Tax value roll forward'!H311:OFFSET('Tax value roll forward'!H311,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J264=0,0,A19taxstdlife+I264-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D265-1)-SUM('Actual RAB roll forward'!H316:OFFSET('Actual RAB roll forward'!H316,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E265=0,0,A19stdlife+D265-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I265-1)-SUM('Tax value roll forward'!H312:OFFSET('Tax value roll forward'!H312,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J265=0,0,A19taxstdlife+I265-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D266-1)-SUM('Actual RAB roll forward'!H317:OFFSET('Actual RAB roll forward'!H317,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E266=0,0,A19stdlife+D266-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I266-1)-SUM('Tax value roll forward'!H313:OFFSET('Tax value roll forward'!H313,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J266=0,0,A19taxstdlife+I266-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D267-1)-SUM('Actual RAB roll forward'!H318:OFFSET('Actual RAB roll forward'!H318,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E267=0,0,A19stdlife+D267-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I267-1)-SUM('Tax value roll forward'!H314:OFFSET('Tax value roll forward'!H314,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J267=0,0,A19taxstdlife+I267-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D268-1)-SUM('Actual RAB roll forward'!H319:OFFSET('Actual RAB roll forward'!H319,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E268=0,0,A19stdlife+D268-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I268-1)-SUM('Tax value roll forward'!H315:OFFSET('Tax value roll forward'!H315,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J268=0,0,A19taxstdlife+I268-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D269-1)-SUM('Actual RAB roll forward'!H320:OFFSET('Actual RAB roll forward'!H320,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E269=0,0,A19stdlife+D269-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I269-1)-SUM('Tax value roll forward'!H316:OFFSET('Tax value roll forward'!H316,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J269=0,0,A19taxstdlife+I269-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$62,0,D270-1)-SUM('Actual RAB roll forward'!H321:OFFSET('Actual RAB roll forward'!H321,0,Input!$W$7-1))","v":0},{"$f":"IF(A19stdlife=\"N/A\",\"n/a\",IF(E270=0,0,A19stdlife+D270-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$58,0,I270-1)-SUM('Tax value roll forward'!H317:OFFSET('Tax value roll forward'!H317,0,Input!$W$7-1))","v":0},{"$f":"IF(A19taxstdlife=\"N/A\",\"n/a\",IF(J270=0,0,A19taxstdlife+I270-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset19","v":0},null,{"$f":"SUM(E260:E270)","v":0},{"$f":"IF(E271=0,0,SUMPRODUCT(E260:E270,F260:F270)/E271)","v":0},null,null,null,{"$f":"SUM(J260:J270)","v":0},{"$f":"IF(J271=0,0,SUMPRODUCT(J260:J270,K260:K270)/J271)","v":0}]
[]
[null,{"$f":"Asset20","v":"Equity raising costs"}]
[null,null,"Opening RAB",null,{"$f":"A20value-SUM('Actual RAB roll forward'!H323:OFFSET('Actual RAB roll forward'!H323,0,Input!$W$7-1))","v":0},{"$f":"IF(A20remlife=\"N/A\",\"n/a\",A20remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A20taxvalue-SUM('Tax value roll forward'!H319:OFFSET('Tax value roll forward'!H319,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxremlife=\"N/A\",\"n/a\",A20taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D275-1)-SUM('Actual RAB roll forward'!H325:OFFSET('Actual RAB roll forward'!H325,0,Input!$W$7-1))","v":8.1120545558087827},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E275=0,0,A20stdlife+D275-Input!$W$7))","v":39},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I275-1)-SUM('Tax value roll forward'!H321:OFFSET('Tax value roll forward'!H321,0,Input!$W$7-1))","v":7.9261460333783686},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J275=0,0,A20taxstdlife+I275-Input!$W$7))","v":39}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D276-1)-SUM('Actual RAB roll forward'!H326:OFFSET('Actual RAB roll forward'!H326,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E276=0,0,A20stdlife+D276-Input!$W$7))","v":0},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I276-1)-SUM('Tax value roll forward'!H322:OFFSET('Tax value roll forward'!H322,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J276=0,0,A20taxstdlife+I276-Input!$W$7))","v":0}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D277-1)-SUM('Actual RAB roll forward'!H327:OFFSET('Actual RAB roll forward'!H327,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E277=0,0,A20stdlife+D277-Input!$W$7))","v":0},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I277-1)-SUM('Tax value roll forward'!H323:OFFSET('Tax value roll forward'!H323,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J277=0,0,A20taxstdlife+I277-Input!$W$7))","v":0}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D278-1)-SUM('Actual RAB roll forward'!H328:OFFSET('Actual RAB roll forward'!H328,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E278=0,0,A20stdlife+D278-Input!$W$7))","v":0},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I278-1)-SUM('Tax value roll forward'!H324:OFFSET('Tax value roll forward'!H324,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J278=0,0,A20taxstdlife+I278-Input!$W$7))","v":0}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D279-1)-SUM('Actual RAB roll forward'!H329:OFFSET('Actual RAB roll forward'!H329,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E279=0,0,A20stdlife+D279-Input!$W$7))","v":0},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I279-1)-SUM('Tax value roll forward'!H325:OFFSET('Tax value roll forward'!H325,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J279=0,0,A20taxstdlife+I279-Input!$W$7))","v":0}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D280-1)-SUM('Actual RAB roll forward'!H330:OFFSET('Actual RAB roll forward'!H330,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E280=0,0,A20stdlife+D280-Input!$W$7))","v":0},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I280-1)-SUM('Tax value roll forward'!H326:OFFSET('Tax value roll forward'!H326,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J280=0,0,A20taxstdlife+I280-Input!$W$7))","v":0}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D281-1)-SUM('Actual RAB roll forward'!H331:OFFSET('Actual RAB roll forward'!H331,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E281=0,0,A20stdlife+D281-Input!$W$7))","v":0},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I281-1)-SUM('Tax value roll forward'!H327:OFFSET('Tax value roll forward'!H327,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J281=0,0,A20taxstdlife+I281-Input!$W$7))","v":0}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D282-1)-SUM('Actual RAB roll forward'!H332:OFFSET('Actual RAB roll forward'!H332,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E282=0,0,A20stdlife+D282-Input!$W$7))","v":0},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I282-1)-SUM('Tax value roll forward'!H328:OFFSET('Tax value roll forward'!H328,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J282=0,0,A20taxstdlife+I282-Input!$W$7))","v":0}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D283-1)-SUM('Actual RAB roll forward'!H333:OFFSET('Actual RAB roll forward'!H333,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E283=0,0,A20stdlife+D283-Input!$W$7))","v":0},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I283-1)-SUM('Tax value roll forward'!H329:OFFSET('Tax value roll forward'!H329,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J283=0,0,A20taxstdlife+I283-Input!$W$7))","v":0}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$63,0,D284-1)-SUM('Actual RAB roll forward'!H334:OFFSET('Actual RAB roll forward'!H334,0,Input!$W$7-1))","v":0},{"$f":"IF(A20stdlife=\"N/A\",\"n/a\",IF(E284=0,0,A20stdlife+D284-Input!$W$7))","v":0},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$59,0,I284-1)-SUM('Tax value roll forward'!H330:OFFSET('Tax value roll forward'!H330,0,Input!$W$7-1))","v":0},{"$f":"IF(A20taxstdlife=\"N/A\",\"n/a\",IF(J284=0,0,A20taxstdlife+I284-Input!$W$7))","v":0}]
[null,null,{"$f":"Asset20","v":"Equity raising costs"},null,{"$f":"SUM(E274:E284)","v":8.1120545558087827},{"$f":"IF(E285=0,0,SUMPRODUCT(E274:E284,F274:F284)/E285)","v":39},null,null,null,{"$f":"SUM(J274:J284)","v":7.9261460333783686},{"$f":"IF(J285=0,0,SUMPRODUCT(J274:J284,K274:K284)/J285)","v":39}]
[]
[null,{"$f":"Asset21","v":0}]
[null,null,"Opening RAB",null,{"$f":"A21value-SUM('Actual RAB roll forward'!H336:OFFSET('Actual RAB roll forward'!H336,0,Input!$W$7-1))","v":0},{"$f":"IF(A21remlife=\"N/A\",\"n/a\",A21remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A21taxvalue-SUM('Tax value roll forward'!H332:OFFSET('Tax value roll forward'!H332,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxremlife=\"N/A\",\"n/a\",A21taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D289-1)-SUM('Actual RAB roll forward'!H338:OFFSET('Actual RAB roll forward'!H338,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E289=0,0,A21stdlife+D289-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I289-1)-SUM('Tax value roll forward'!H334:OFFSET('Tax value roll forward'!H334,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J289=0,0,A21taxstdlife+I289-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D290-1)-SUM('Actual RAB roll forward'!H339:OFFSET('Actual RAB roll forward'!H339,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E290=0,0,A21stdlife+D290-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I290-1)-SUM('Tax value roll forward'!H335:OFFSET('Tax value roll forward'!H335,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J290=0,0,A21taxstdlife+I290-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D291-1)-SUM('Actual RAB roll forward'!H340:OFFSET('Actual RAB roll forward'!H340,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E291=0,0,A21stdlife+D291-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I291-1)-SUM('Tax value roll forward'!H336:OFFSET('Tax value roll forward'!H336,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J291=0,0,A21taxstdlife+I291-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D292-1)-SUM('Actual RAB roll forward'!H341:OFFSET('Actual RAB roll forward'!H341,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E292=0,0,A21stdlife+D292-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I292-1)-SUM('Tax value roll forward'!H337:OFFSET('Tax value roll forward'!H337,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J292=0,0,A21taxstdlife+I292-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D293-1)-SUM('Actual RAB roll forward'!H342:OFFSET('Actual RAB roll forward'!H342,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E293=0,0,A21stdlife+D293-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I293-1)-SUM('Tax value roll forward'!H338:OFFSET('Tax value roll forward'!H338,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J293=0,0,A21taxstdlife+I293-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D294-1)-SUM('Actual RAB roll forward'!H343:OFFSET('Actual RAB roll forward'!H343,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E294=0,0,A21stdlife+D294-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I294-1)-SUM('Tax value roll forward'!H339:OFFSET('Tax value roll forward'!H339,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J294=0,0,A21taxstdlife+I294-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D295-1)-SUM('Actual RAB roll forward'!H344:OFFSET('Actual RAB roll forward'!H344,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E295=0,0,A21stdlife+D295-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I295-1)-SUM('Tax value roll forward'!H340:OFFSET('Tax value roll forward'!H340,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J295=0,0,A21taxstdlife+I295-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D296-1)-SUM('Actual RAB roll forward'!H345:OFFSET('Actual RAB roll forward'!H345,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E296=0,0,A21stdlife+D296-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I296-1)-SUM('Tax value roll forward'!H341:OFFSET('Tax value roll forward'!H341,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J296=0,0,A21taxstdlife+I296-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D297-1)-SUM('Actual RAB roll forward'!H346:OFFSET('Actual RAB roll forward'!H346,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E297=0,0,A21stdlife+D297-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I297-1)-SUM('Tax value roll forward'!H342:OFFSET('Tax value roll forward'!H342,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J297=0,0,A21taxstdlife+I297-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$64,0,D298-1)-SUM('Actual RAB roll forward'!H347:OFFSET('Actual RAB roll forward'!H347,0,Input!$W$7-1))","v":0},{"$f":"IF(A21stdlife=\"N/A\",\"n/a\",IF(E298=0,0,A21stdlife+D298-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$60,0,I298-1)-SUM('Tax value roll forward'!H343:OFFSET('Tax value roll forward'!H343,0,Input!$W$7-1))","v":0},{"$f":"IF(A21taxstdlife=\"N/A\",\"n/a\",IF(J298=0,0,A21taxstdlife+I298-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset21","v":0},null,{"$f":"SUM(E288:E298)","v":0},{"$f":"IF(E299=0,0,SUMPRODUCT(E288:E298,F288:F298)/E299)","v":0},null,null,null,{"$f":"SUM(J288:J298)","v":0},{"$f":"IF(J299=0,0,SUMPRODUCT(J288:J298,K288:K298)/J299)","v":0}]
[]
[null,{"$f":"Asset22","v":0}]
[null,null,"Opening RAB",null,{"$f":"A22value-SUM('Actual RAB roll forward'!H349:OFFSET('Actual RAB roll forward'!H349,0,Input!$W$7-1))","v":0},{"$f":"IF(A22remlife=\"N/A\",\"n/a\",A22remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A22taxvalue-SUM('Tax value roll forward'!H345:OFFSET('Tax value roll forward'!H345,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxremlife=\"N/A\",\"n/a\",A22taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D303-1)-SUM('Actual RAB roll forward'!H351:OFFSET('Actual RAB roll forward'!H351,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E303=0,0,A22stdlife+D303-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I303-1)-SUM('Tax value roll forward'!H347:OFFSET('Tax value roll forward'!H347,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J303=0,0,A22taxstdlife+I303-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D304-1)-SUM('Actual RAB roll forward'!H352:OFFSET('Actual RAB roll forward'!H352,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E304=0,0,A22stdlife+D304-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I304-1)-SUM('Tax value roll forward'!H348:OFFSET('Tax value roll forward'!H348,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J304=0,0,A22taxstdlife+I304-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D305-1)-SUM('Actual RAB roll forward'!H353:OFFSET('Actual RAB roll forward'!H353,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E305=0,0,A22stdlife+D305-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I305-1)-SUM('Tax value roll forward'!H349:OFFSET('Tax value roll forward'!H349,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J305=0,0,A22taxstdlife+I305-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D306-1)-SUM('Actual RAB roll forward'!H354:OFFSET('Actual RAB roll forward'!H354,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E306=0,0,A22stdlife+D306-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I306-1)-SUM('Tax value roll forward'!H350:OFFSET('Tax value roll forward'!H350,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J306=0,0,A22taxstdlife+I306-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D307-1)-SUM('Actual RAB roll forward'!H355:OFFSET('Actual RAB roll forward'!H355,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E307=0,0,A22stdlife+D307-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I307-1)-SUM('Tax value roll forward'!H351:OFFSET('Tax value roll forward'!H351,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J307=0,0,A22taxstdlife+I307-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D308-1)-SUM('Actual RAB roll forward'!H356:OFFSET('Actual RAB roll forward'!H356,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E308=0,0,A22stdlife+D308-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I308-1)-SUM('Tax value roll forward'!H352:OFFSET('Tax value roll forward'!H352,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J308=0,0,A22taxstdlife+I308-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D309-1)-SUM('Actual RAB roll forward'!H357:OFFSET('Actual RAB roll forward'!H357,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E309=0,0,A22stdlife+D309-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I309-1)-SUM('Tax value roll forward'!H353:OFFSET('Tax value roll forward'!H353,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J309=0,0,A22taxstdlife+I309-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D310-1)-SUM('Actual RAB roll forward'!H358:OFFSET('Actual RAB roll forward'!H358,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E310=0,0,A22stdlife+D310-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I310-1)-SUM('Tax value roll forward'!H354:OFFSET('Tax value roll forward'!H354,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J310=0,0,A22taxstdlife+I310-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D311-1)-SUM('Actual RAB roll forward'!H359:OFFSET('Actual RAB roll forward'!H359,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E311=0,0,A22stdlife+D311-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I311-1)-SUM('Tax value roll forward'!H355:OFFSET('Tax value roll forward'!H355,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J311=0,0,A22taxstdlife+I311-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$65,0,D312-1)-SUM('Actual RAB roll forward'!H360:OFFSET('Actual RAB roll forward'!H360,0,Input!$W$7-1))","v":0},{"$f":"IF(A22stdlife=\"N/A\",\"n/a\",IF(E312=0,0,A22stdlife+D312-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$61,0,I312-1)-SUM('Tax value roll forward'!H356:OFFSET('Tax value roll forward'!H356,0,Input!$W$7-1))","v":0},{"$f":"IF(A22taxstdlife=\"N/A\",\"n/a\",IF(J312=0,0,A22taxstdlife+I312-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset22","v":0},null,{"$f":"SUM(E302:E312)","v":0},{"$f":"IF(E313=0,0,SUMPRODUCT(E302:E312,F302:F312)/E313)","v":0},null,null,null,{"$f":"SUM(J302:J312)","v":0},{"$f":"IF(J313=0,0,SUMPRODUCT(J302:J312,K302:K312)/J313)","v":0}]
[]
[null,{"$f":"Asset23","v":0}]
[null,null,"Opening RAB",null,{"$f":"A23value-SUM('Actual RAB roll forward'!H362:OFFSET('Actual RAB roll forward'!H362,0,Input!$W$7-1))","v":0},{"$f":"IF(A23remlife=\"N/A\",\"n/a\",A23remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A23taxvalue-SUM('Tax value roll forward'!H358:OFFSET('Tax value roll forward'!H358,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxremlife=\"N/A\",\"n/a\",A23taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D317-1)-SUM('Actual RAB roll forward'!H364:OFFSET('Actual RAB roll forward'!H364,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E317=0,0,A23stdlife+D317-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I317-1)-SUM('Tax value roll forward'!H360:OFFSET('Tax value roll forward'!H360,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J317=0,0,A23taxstdlife+I317-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D318-1)-SUM('Actual RAB roll forward'!H365:OFFSET('Actual RAB roll forward'!H365,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E318=0,0,A23stdlife+D318-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I318-1)-SUM('Tax value roll forward'!H361:OFFSET('Tax value roll forward'!H361,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J318=0,0,A23taxstdlife+I318-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D319-1)-SUM('Actual RAB roll forward'!H366:OFFSET('Actual RAB roll forward'!H366,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E319=0,0,A23stdlife+D319-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I319-1)-SUM('Tax value roll forward'!H362:OFFSET('Tax value roll forward'!H362,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J319=0,0,A23taxstdlife+I319-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D320-1)-SUM('Actual RAB roll forward'!H367:OFFSET('Actual RAB roll forward'!H367,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E320=0,0,A23stdlife+D320-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I320-1)-SUM('Tax value roll forward'!H363:OFFSET('Tax value roll forward'!H363,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J320=0,0,A23taxstdlife+I320-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D321-1)-SUM('Actual RAB roll forward'!H368:OFFSET('Actual RAB roll forward'!H368,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E321=0,0,A23stdlife+D321-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I321-1)-SUM('Tax value roll forward'!H364:OFFSET('Tax value roll forward'!H364,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J321=0,0,A23taxstdlife+I321-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D322-1)-SUM('Actual RAB roll forward'!H369:OFFSET('Actual RAB roll forward'!H369,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E322=0,0,A23stdlife+D322-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I322-1)-SUM('Tax value roll forward'!H365:OFFSET('Tax value roll forward'!H365,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J322=0,0,A23taxstdlife+I322-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D323-1)-SUM('Actual RAB roll forward'!H370:OFFSET('Actual RAB roll forward'!H370,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E323=0,0,A23stdlife+D323-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I323-1)-SUM('Tax value roll forward'!H366:OFFSET('Tax value roll forward'!H366,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J323=0,0,A23taxstdlife+I323-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D324-1)-SUM('Actual RAB roll forward'!H371:OFFSET('Actual RAB roll forward'!H371,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E324=0,0,A23stdlife+D324-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I324-1)-SUM('Tax value roll forward'!H367:OFFSET('Tax value roll forward'!H367,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J324=0,0,A23taxstdlife+I324-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D325-1)-SUM('Actual RAB roll forward'!H372:OFFSET('Actual RAB roll forward'!H372,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E325=0,0,A23stdlife+D325-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I325-1)-SUM('Tax value roll forward'!H368:OFFSET('Tax value roll forward'!H368,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J325=0,0,A23taxstdlife+I325-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$66,0,D326-1)-SUM('Actual RAB roll forward'!H373:OFFSET('Actual RAB roll forward'!H373,0,Input!$W$7-1))","v":0},{"$f":"IF(A23stdlife=\"N/A\",\"n/a\",IF(E326=0,0,A23stdlife+D326-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$62,0,I326-1)-SUM('Tax value roll forward'!H369:OFFSET('Tax value roll forward'!H369,0,Input!$W$7-1))","v":0},{"$f":"IF(A23taxstdlife=\"N/A\",\"n/a\",IF(J326=0,0,A23taxstdlife+I326-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset23","v":0},null,{"$f":"SUM(E316:E326)","v":0},{"$f":"IF(E327=0,0,SUMPRODUCT(E316:E326,F316:F326)/E327)","v":0},null,null,null,{"$f":"SUM(J316:J326)","v":0},{"$f":"IF(J327=0,0,SUMPRODUCT(J316:J326,K316:K326)/J327)","v":0}]
[]
[null,{"$f":"Asset24","v":0}]
[null,null,"Opening RAB",null,{"$f":"A24value-SUM('Actual RAB roll forward'!H375:OFFSET('Actual RAB roll forward'!H375,0,Input!$W$7-1))","v":0},{"$f":"IF(A24remlife=\"N/A\",\"n/a\",A24remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A24taxvalue-SUM('Tax value roll forward'!H371:OFFSET('Tax value roll forward'!H371,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxremlife=\"N/A\",\"n/a\",A24taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D331-1)-SUM('Actual RAB roll forward'!H377:OFFSET('Actual RAB roll forward'!H377,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E331=0,0,A24stdlife+D331-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I331-1)-SUM('Tax value roll forward'!H373:OFFSET('Tax value roll forward'!H373,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J331=0,0,A24taxstdlife+I331-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D332-1)-SUM('Actual RAB roll forward'!H378:OFFSET('Actual RAB roll forward'!H378,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E332=0,0,A24stdlife+D332-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I332-1)-SUM('Tax value roll forward'!H374:OFFSET('Tax value roll forward'!H374,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J332=0,0,A24taxstdlife+I332-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D333-1)-SUM('Actual RAB roll forward'!H379:OFFSET('Actual RAB roll forward'!H379,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E333=0,0,A24stdlife+D333-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I333-1)-SUM('Tax value roll forward'!H375:OFFSET('Tax value roll forward'!H375,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J333=0,0,A24taxstdlife+I333-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D334-1)-SUM('Actual RAB roll forward'!H380:OFFSET('Actual RAB roll forward'!H380,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E334=0,0,A24stdlife+D334-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I334-1)-SUM('Tax value roll forward'!H376:OFFSET('Tax value roll forward'!H376,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J334=0,0,A24taxstdlife+I334-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D335-1)-SUM('Actual RAB roll forward'!H381:OFFSET('Actual RAB roll forward'!H381,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E335=0,0,A24stdlife+D335-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I335-1)-SUM('Tax value roll forward'!H377:OFFSET('Tax value roll forward'!H377,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J335=0,0,A24taxstdlife+I335-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D336-1)-SUM('Actual RAB roll forward'!H382:OFFSET('Actual RAB roll forward'!H382,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E336=0,0,A24stdlife+D336-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I336-1)-SUM('Tax value roll forward'!H378:OFFSET('Tax value roll forward'!H378,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J336=0,0,A24taxstdlife+I336-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D337-1)-SUM('Actual RAB roll forward'!H383:OFFSET('Actual RAB roll forward'!H383,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E337=0,0,A24stdlife+D337-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I337-1)-SUM('Tax value roll forward'!H379:OFFSET('Tax value roll forward'!H379,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J337=0,0,A24taxstdlife+I337-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D338-1)-SUM('Actual RAB roll forward'!H384:OFFSET('Actual RAB roll forward'!H384,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E338=0,0,A24stdlife+D338-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I338-1)-SUM('Tax value roll forward'!H380:OFFSET('Tax value roll forward'!H380,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J338=0,0,A24taxstdlife+I338-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D339-1)-SUM('Actual RAB roll forward'!H385:OFFSET('Actual RAB roll forward'!H385,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E339=0,0,A24stdlife+D339-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I339-1)-SUM('Tax value roll forward'!H381:OFFSET('Tax value roll forward'!H381,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J339=0,0,A24taxstdlife+I339-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$67,0,D340-1)-SUM('Actual RAB roll forward'!H386:OFFSET('Actual RAB roll forward'!H386,0,Input!$W$7-1))","v":0},{"$f":"IF(A24stdlife=\"N/A\",\"n/a\",IF(E340=0,0,A24stdlife+D340-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$63,0,I340-1)-SUM('Tax value roll forward'!H382:OFFSET('Tax value roll forward'!H382,0,Input!$W$7-1))","v":0},{"$f":"IF(A24taxstdlife=\"N/A\",\"n/a\",IF(J340=0,0,A24taxstdlife+I340-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset24","v":0},null,{"$f":"SUM(E330:E340)","v":0},{"$f":"IF(E341=0,0,SUMPRODUCT(E330:E340,F330:F340)/E341)","v":0},null,null,null,{"$f":"SUM(J330:J340)","v":0},{"$f":"IF(J341=0,0,SUMPRODUCT(J330:J340,K330:K340)/J341)","v":0}]
[]
[null,{"$f":"Asset25","v":0}]
[null,null,"Opening RAB",null,{"$f":"A25value-SUM('Actual RAB roll forward'!H388:OFFSET('Actual RAB roll forward'!H388,0,Input!$W$7-1))","v":0},{"$f":"IF(A25remlife=\"N/A\",\"n/a\",A25remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A25taxvalue-SUM('Tax value roll forward'!H384:OFFSET('Tax value roll forward'!H384,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxremlife=\"N/A\",\"n/a\",A25taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D345-1)-SUM('Actual RAB roll forward'!H390:OFFSET('Actual RAB roll forward'!H390,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E345=0,0,A25stdlife+D345-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I345-1)-SUM('Tax value roll forward'!H386:OFFSET('Tax value roll forward'!H386,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J345=0,0,A25taxstdlife+I345-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D346-1)-SUM('Actual RAB roll forward'!H391:OFFSET('Actual RAB roll forward'!H391,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E346=0,0,A25stdlife+D346-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I346-1)-SUM('Tax value roll forward'!H387:OFFSET('Tax value roll forward'!H387,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J346=0,0,A25taxstdlife+I346-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D347-1)-SUM('Actual RAB roll forward'!H392:OFFSET('Actual RAB roll forward'!H392,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E347=0,0,A25stdlife+D347-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I347-1)-SUM('Tax value roll forward'!H388:OFFSET('Tax value roll forward'!H388,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J347=0,0,A25taxstdlife+I347-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D348-1)-SUM('Actual RAB roll forward'!H393:OFFSET('Actual RAB roll forward'!H393,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E348=0,0,A25stdlife+D348-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I348-1)-SUM('Tax value roll forward'!H389:OFFSET('Tax value roll forward'!H389,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J348=0,0,A25taxstdlife+I348-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D349-1)-SUM('Actual RAB roll forward'!H394:OFFSET('Actual RAB roll forward'!H394,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E349=0,0,A25stdlife+D349-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I349-1)-SUM('Tax value roll forward'!H390:OFFSET('Tax value roll forward'!H390,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J349=0,0,A25taxstdlife+I349-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D350-1)-SUM('Actual RAB roll forward'!H395:OFFSET('Actual RAB roll forward'!H395,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E350=0,0,A25stdlife+D350-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I350-1)-SUM('Tax value roll forward'!H391:OFFSET('Tax value roll forward'!H391,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J350=0,0,A25taxstdlife+I350-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D351-1)-SUM('Actual RAB roll forward'!H396:OFFSET('Actual RAB roll forward'!H396,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E351=0,0,A25stdlife+D351-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I351-1)-SUM('Tax value roll forward'!H392:OFFSET('Tax value roll forward'!H392,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J351=0,0,A25taxstdlife+I351-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D352-1)-SUM('Actual RAB roll forward'!H397:OFFSET('Actual RAB roll forward'!H397,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E352=0,0,A25stdlife+D352-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I352-1)-SUM('Tax value roll forward'!H393:OFFSET('Tax value roll forward'!H393,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J352=0,0,A25taxstdlife+I352-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D353-1)-SUM('Actual RAB roll forward'!H398:OFFSET('Actual RAB roll forward'!H398,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E353=0,0,A25stdlife+D353-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I353-1)-SUM('Tax value roll forward'!H394:OFFSET('Tax value roll forward'!H394,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J353=0,0,A25taxstdlife+I353-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$68,0,D354-1)-SUM('Actual RAB roll forward'!H399:OFFSET('Actual RAB roll forward'!H399,0,Input!$W$7-1))","v":0},{"$f":"IF(A25stdlife=\"N/A\",\"n/a\",IF(E354=0,0,A25stdlife+D354-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$64,0,I354-1)-SUM('Tax value roll forward'!H395:OFFSET('Tax value roll forward'!H395,0,Input!$W$7-1))","v":0},{"$f":"IF(A25taxstdlife=\"N/A\",\"n/a\",IF(J354=0,0,A25taxstdlife+I354-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset25","v":0},null,{"$f":"SUM(E344:E354)","v":0},{"$f":"IF(E355=0,0,SUMPRODUCT(E344:E354,F344:F354)/E355)","v":0},null,null,null,{"$f":"SUM(J344:J354)","v":0},{"$f":"IF(J355=0,0,SUMPRODUCT(J344:J354,K344:K354)/J355)","v":0}]
[]
[null,{"$f":"Asset26","v":0}]
[null,null,"Opening RAB",null,{"$f":"A26value-SUM('Actual RAB roll forward'!H401:OFFSET('Actual RAB roll forward'!H401,0,Input!$W$7-1))","v":0},{"$f":"IF(A26remlife=\"N/A\",\"n/a\",A26remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A26taxvalue-SUM('Tax value roll forward'!H397:OFFSET('Tax value roll forward'!H397,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxremlife=\"N/A\",\"n/a\",A26taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D359-1)-SUM('Actual RAB roll forward'!H403:OFFSET('Actual RAB roll forward'!H403,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E359=0,0,A26stdlife+D359-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I359-1)-SUM('Tax value roll forward'!H399:OFFSET('Tax value roll forward'!H399,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J359=0,0,A26taxstdlife+I359-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D360-1)-SUM('Actual RAB roll forward'!H404:OFFSET('Actual RAB roll forward'!H404,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E360=0,0,A26stdlife+D360-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I360-1)-SUM('Tax value roll forward'!H400:OFFSET('Tax value roll forward'!H400,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J360=0,0,A26taxstdlife+I360-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D361-1)-SUM('Actual RAB roll forward'!H405:OFFSET('Actual RAB roll forward'!H405,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E361=0,0,A26stdlife+D361-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I361-1)-SUM('Tax value roll forward'!H401:OFFSET('Tax value roll forward'!H401,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J361=0,0,A26taxstdlife+I361-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D362-1)-SUM('Actual RAB roll forward'!H406:OFFSET('Actual RAB roll forward'!H406,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E362=0,0,A26stdlife+D362-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I362-1)-SUM('Tax value roll forward'!H402:OFFSET('Tax value roll forward'!H402,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J362=0,0,A26taxstdlife+I362-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D363-1)-SUM('Actual RAB roll forward'!H407:OFFSET('Actual RAB roll forward'!H407,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E363=0,0,A26stdlife+D363-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I363-1)-SUM('Tax value roll forward'!H403:OFFSET('Tax value roll forward'!H403,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J363=0,0,A26taxstdlife+I363-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D364-1)-SUM('Actual RAB roll forward'!H408:OFFSET('Actual RAB roll forward'!H408,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E364=0,0,A26stdlife+D364-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I364-1)-SUM('Tax value roll forward'!H404:OFFSET('Tax value roll forward'!H404,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J364=0,0,A26taxstdlife+I364-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D365-1)-SUM('Actual RAB roll forward'!H409:OFFSET('Actual RAB roll forward'!H409,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E365=0,0,A26stdlife+D365-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I365-1)-SUM('Tax value roll forward'!H405:OFFSET('Tax value roll forward'!H405,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J365=0,0,A26taxstdlife+I365-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D366-1)-SUM('Actual RAB roll forward'!H410:OFFSET('Actual RAB roll forward'!H410,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E366=0,0,A26stdlife+D366-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I366-1)-SUM('Tax value roll forward'!H406:OFFSET('Tax value roll forward'!H406,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J366=0,0,A26taxstdlife+I366-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D367-1)-SUM('Actual RAB roll forward'!H411:OFFSET('Actual RAB roll forward'!H411,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E367=0,0,A26stdlife+D367-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I367-1)-SUM('Tax value roll forward'!H407:OFFSET('Tax value roll forward'!H407,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J367=0,0,A26taxstdlife+I367-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$69,0,D368-1)-SUM('Actual RAB roll forward'!H412:OFFSET('Actual RAB roll forward'!H412,0,Input!$W$7-1))","v":0},{"$f":"IF(A26stdlife=\"N/A\",\"n/a\",IF(E368=0,0,A26stdlife+D368-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$65,0,I368-1)-SUM('Tax value roll forward'!H408:OFFSET('Tax value roll forward'!H408,0,Input!$W$7-1))","v":0},{"$f":"IF(A26taxstdlife=\"N/A\",\"n/a\",IF(J368=0,0,A26taxstdlife+I368-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset26","v":0},null,{"$f":"SUM(E358:E368)","v":0},{"$f":"IF(E369=0,0,SUMPRODUCT(E358:E368,F358:F368)/E369)","v":0},null,null,null,{"$f":"SUM(J358:J368)","v":0},{"$f":"IF(J369=0,0,SUMPRODUCT(J358:J368,K358:K368)/J369)","v":0}]
[]
[null,{"$f":"Asset27","v":0}]
[null,null,"Opening RAB",null,{"$f":"A27value-SUM('Actual RAB roll forward'!H414:OFFSET('Actual RAB roll forward'!H414,0,Input!$W$7-1))","v":0},{"$f":"IF(A27remlife=\"N/A\",\"n/a\",A27remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A27taxvalue-SUM('Tax value roll forward'!H410:OFFSET('Tax value roll forward'!H410,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxremlife=\"N/A\",\"n/a\",A27taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D373-1)-SUM('Actual RAB roll forward'!H416:OFFSET('Actual RAB roll forward'!H416,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E373=0,0,A27stdlife+D373-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I373-1)-SUM('Tax value roll forward'!H412:OFFSET('Tax value roll forward'!H412,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J373=0,0,A27taxstdlife+I373-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D374-1)-SUM('Actual RAB roll forward'!H417:OFFSET('Actual RAB roll forward'!H417,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E374=0,0,A27stdlife+D374-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I374-1)-SUM('Tax value roll forward'!H413:OFFSET('Tax value roll forward'!H413,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J374=0,0,A27taxstdlife+I374-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D375-1)-SUM('Actual RAB roll forward'!H418:OFFSET('Actual RAB roll forward'!H418,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E375=0,0,A27stdlife+D375-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I375-1)-SUM('Tax value roll forward'!H414:OFFSET('Tax value roll forward'!H414,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J375=0,0,A27taxstdlife+I375-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D376-1)-SUM('Actual RAB roll forward'!H419:OFFSET('Actual RAB roll forward'!H419,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E376=0,0,A27stdlife+D376-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I376-1)-SUM('Tax value roll forward'!H415:OFFSET('Tax value roll forward'!H415,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J376=0,0,A27taxstdlife+I376-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D377-1)-SUM('Actual RAB roll forward'!H420:OFFSET('Actual RAB roll forward'!H420,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E377=0,0,A27stdlife+D377-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I377-1)-SUM('Tax value roll forward'!H416:OFFSET('Tax value roll forward'!H416,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J377=0,0,A27taxstdlife+I377-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D378-1)-SUM('Actual RAB roll forward'!H421:OFFSET('Actual RAB roll forward'!H421,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E378=0,0,A27stdlife+D378-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I378-1)-SUM('Tax value roll forward'!H417:OFFSET('Tax value roll forward'!H417,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J378=0,0,A27taxstdlife+I378-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D379-1)-SUM('Actual RAB roll forward'!H422:OFFSET('Actual RAB roll forward'!H422,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E379=0,0,A27stdlife+D379-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I379-1)-SUM('Tax value roll forward'!H418:OFFSET('Tax value roll forward'!H418,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J379=0,0,A27taxstdlife+I379-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D380-1)-SUM('Actual RAB roll forward'!H423:OFFSET('Actual RAB roll forward'!H423,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E380=0,0,A27stdlife+D380-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I380-1)-SUM('Tax value roll forward'!H419:OFFSET('Tax value roll forward'!H419,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J380=0,0,A27taxstdlife+I380-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D381-1)-SUM('Actual RAB roll forward'!H424:OFFSET('Actual RAB roll forward'!H424,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E381=0,0,A27stdlife+D381-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I381-1)-SUM('Tax value roll forward'!H420:OFFSET('Tax value roll forward'!H420,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J381=0,0,A27taxstdlife+I381-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$70,0,D382-1)-SUM('Actual RAB roll forward'!H425:OFFSET('Actual RAB roll forward'!H425,0,Input!$W$7-1))","v":0},{"$f":"IF(A27stdlife=\"N/A\",\"n/a\",IF(E382=0,0,A27stdlife+D382-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$66,0,I382-1)-SUM('Tax value roll forward'!H421:OFFSET('Tax value roll forward'!H421,0,Input!$W$7-1))","v":0},{"$f":"IF(A27taxstdlife=\"N/A\",\"n/a\",IF(J382=0,0,A27taxstdlife+I382-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset27","v":0},null,{"$f":"SUM(E372:E382)","v":0},{"$f":"IF(E383=0,0,SUMPRODUCT(E372:E382,F372:F382)/E383)","v":0},null,null,null,{"$f":"SUM(J372:J382)","v":0},{"$f":"IF(J383=0,0,SUMPRODUCT(J372:J382,K372:K382)/J383)","v":0}]
[]
[null,{"$f":"Asset28","v":0}]
[null,null,"Opening RAB",null,{"$f":"A28value-SUM('Actual RAB roll forward'!H427:OFFSET('Actual RAB roll forward'!H427,0,Input!$W$7-1))","v":0},{"$f":"IF(A28remlife=\"N/A\",\"n/a\",A28remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A28taxvalue-SUM('Tax value roll forward'!H423:OFFSET('Tax value roll forward'!H423,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxremlife=\"N/A\",\"n/a\",A28taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D387-1)-SUM('Actual RAB roll forward'!H429:OFFSET('Actual RAB roll forward'!H429,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E387=0,0,A28stdlife+D387-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I387-1)-SUM('Tax value roll forward'!H425:OFFSET('Tax value roll forward'!H425,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J387=0,0,A28taxstdlife+I387-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D388-1)-SUM('Actual RAB roll forward'!H430:OFFSET('Actual RAB roll forward'!H430,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E388=0,0,A28stdlife+D388-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I388-1)-SUM('Tax value roll forward'!H426:OFFSET('Tax value roll forward'!H426,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J388=0,0,A28taxstdlife+I388-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D389-1)-SUM('Actual RAB roll forward'!H431:OFFSET('Actual RAB roll forward'!H431,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E389=0,0,A28stdlife+D389-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I389-1)-SUM('Tax value roll forward'!H427:OFFSET('Tax value roll forward'!H427,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J389=0,0,A28taxstdlife+I389-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D390-1)-SUM('Actual RAB roll forward'!H432:OFFSET('Actual RAB roll forward'!H432,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E390=0,0,A28stdlife+D390-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I390-1)-SUM('Tax value roll forward'!H428:OFFSET('Tax value roll forward'!H428,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J390=0,0,A28taxstdlife+I390-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D391-1)-SUM('Actual RAB roll forward'!H433:OFFSET('Actual RAB roll forward'!H433,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E391=0,0,A28stdlife+D391-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I391-1)-SUM('Tax value roll forward'!H429:OFFSET('Tax value roll forward'!H429,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J391=0,0,A28taxstdlife+I391-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D392-1)-SUM('Actual RAB roll forward'!H434:OFFSET('Actual RAB roll forward'!H434,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E392=0,0,A28stdlife+D392-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I392-1)-SUM('Tax value roll forward'!H430:OFFSET('Tax value roll forward'!H430,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J392=0,0,A28taxstdlife+I392-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D393-1)-SUM('Actual RAB roll forward'!H435:OFFSET('Actual RAB roll forward'!H435,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E393=0,0,A28stdlife+D393-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I393-1)-SUM('Tax value roll forward'!H431:OFFSET('Tax value roll forward'!H431,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J393=0,0,A28taxstdlife+I393-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D394-1)-SUM('Actual RAB roll forward'!H436:OFFSET('Actual RAB roll forward'!H436,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E394=0,0,A28stdlife+D394-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I394-1)-SUM('Tax value roll forward'!H432:OFFSET('Tax value roll forward'!H432,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J394=0,0,A28taxstdlife+I394-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D395-1)-SUM('Actual RAB roll forward'!H437:OFFSET('Actual RAB roll forward'!H437,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E395=0,0,A28stdlife+D395-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I395-1)-SUM('Tax value roll forward'!H433:OFFSET('Tax value roll forward'!H433,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J395=0,0,A28taxstdlife+I395-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$71,0,D396-1)-SUM('Actual RAB roll forward'!H438:OFFSET('Actual RAB roll forward'!H438,0,Input!$W$7-1))","v":0},{"$f":"IF(A28stdlife=\"N/A\",\"n/a\",IF(E396=0,0,A28stdlife+D396-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$67,0,I396-1)-SUM('Tax value roll forward'!H434:OFFSET('Tax value roll forward'!H434,0,Input!$W$7-1))","v":0},{"$f":"IF(A28taxstdlife=\"N/A\",\"n/a\",IF(J396=0,0,A28taxstdlife+I396-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset28","v":0},null,{"$f":"SUM(E386:E396)","v":0},{"$f":"IF(E397=0,0,SUMPRODUCT(E386:E396,F386:F396)/E397)","v":0},null,null,null,{"$f":"SUM(J386:J396)","v":0},{"$f":"IF(J397=0,0,SUMPRODUCT(J386:J396,K386:K396)/J397)","v":0}]
[]
[null,{"$f":"Asset29","v":0}]
[null,null,"Opening RAB",null,{"$f":"A29value-SUM('Actual RAB roll forward'!H440:OFFSET('Actual RAB roll forward'!H440,0,Input!$W$7-1))","v":0},{"$f":"IF(A29remlife=\"N/A\",\"n/a\",A29remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A29taxvalue-SUM('Tax value roll forward'!H436:OFFSET('Tax value roll forward'!H436,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxremlife=\"N/A\",\"n/a\",A29taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D401-1)-SUM('Actual RAB roll forward'!H442:OFFSET('Actual RAB roll forward'!H442,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E401=0,0,A29stdlife+D401-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I401-1)-SUM('Tax value roll forward'!H438:OFFSET('Tax value roll forward'!H438,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J401=0,0,A29taxstdlife+I401-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D402-1)-SUM('Actual RAB roll forward'!H443:OFFSET('Actual RAB roll forward'!H443,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E402=0,0,A29stdlife+D402-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I402-1)-SUM('Tax value roll forward'!H439:OFFSET('Tax value roll forward'!H439,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J402=0,0,A29taxstdlife+I402-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D403-1)-SUM('Actual RAB roll forward'!H444:OFFSET('Actual RAB roll forward'!H444,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E403=0,0,A29stdlife+D403-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I403-1)-SUM('Tax value roll forward'!H440:OFFSET('Tax value roll forward'!H440,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J403=0,0,A29taxstdlife+I403-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D404-1)-SUM('Actual RAB roll forward'!H445:OFFSET('Actual RAB roll forward'!H445,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E404=0,0,A29stdlife+D404-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I404-1)-SUM('Tax value roll forward'!H441:OFFSET('Tax value roll forward'!H441,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J404=0,0,A29taxstdlife+I404-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D405-1)-SUM('Actual RAB roll forward'!H446:OFFSET('Actual RAB roll forward'!H446,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E405=0,0,A29stdlife+D405-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I405-1)-SUM('Tax value roll forward'!H442:OFFSET('Tax value roll forward'!H442,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J405=0,0,A29taxstdlife+I405-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D406-1)-SUM('Actual RAB roll forward'!H447:OFFSET('Actual RAB roll forward'!H447,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E406=0,0,A29stdlife+D406-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I406-1)-SUM('Tax value roll forward'!H443:OFFSET('Tax value roll forward'!H443,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J406=0,0,A29taxstdlife+I406-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D407-1)-SUM('Actual RAB roll forward'!H448:OFFSET('Actual RAB roll forward'!H448,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E407=0,0,A29stdlife+D407-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I407-1)-SUM('Tax value roll forward'!H444:OFFSET('Tax value roll forward'!H444,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J407=0,0,A29taxstdlife+I407-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D408-1)-SUM('Actual RAB roll forward'!H449:OFFSET('Actual RAB roll forward'!H449,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E408=0,0,A29stdlife+D408-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I408-1)-SUM('Tax value roll forward'!H445:OFFSET('Tax value roll forward'!H445,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J408=0,0,A29taxstdlife+I408-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D409-1)-SUM('Actual RAB roll forward'!H450:OFFSET('Actual RAB roll forward'!H450,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E409=0,0,A29stdlife+D409-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I409-1)-SUM('Tax value roll forward'!H446:OFFSET('Tax value roll forward'!H446,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J409=0,0,A29taxstdlife+I409-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$72,0,D410-1)-SUM('Actual RAB roll forward'!H451:OFFSET('Actual RAB roll forward'!H451,0,Input!$W$7-1))","v":0},{"$f":"IF(A29stdlife=\"N/A\",\"n/a\",IF(E410=0,0,A29stdlife+D410-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$68,0,I410-1)-SUM('Tax value roll forward'!H447:OFFSET('Tax value roll forward'!H447,0,Input!$W$7-1))","v":0},{"$f":"IF(A29taxstdlife=\"N/A\",\"n/a\",IF(J410=0,0,A29taxstdlife+I410-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset29","v":0},null,{"$f":"SUM(E400:E410)","v":0},{"$f":"IF(E411=0,0,SUMPRODUCT(E400:E410,F400:F410)/E411)","v":0},null,null,null,{"$f":"SUM(J400:J410)","v":0},{"$f":"IF(J411=0,0,SUMPRODUCT(J400:J410,K400:K410)/J411)","v":0}]
[]
[null,{"$f":"Asset30","v":0}]
[null,null,"Opening RAB",null,{"$f":"A30value-SUM('Actual RAB roll forward'!H453:OFFSET('Actual RAB roll forward'!H453,0,Input!$W$7-1))","v":0},{"$f":"IF(A30remlife=\"N/A\",\"n/a\",A30remlife-Input!$W$7)","v":"n/a"},null,"Initial Asset Base",null,{"$f":"A30taxvalue-SUM('Tax value roll forward'!H449:OFFSET('Tax value roll forward'!H449,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxremlife=\"N/A\",\"n/a\",A30taxremlife-Input!$W$7)","v":"n/a"}]
[null,null,"Capex in year",1,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D415-1)-SUM('Actual RAB roll forward'!H455:OFFSET('Actual RAB roll forward'!H455,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E415=0,0,A30stdlife+D415-Input!$W$7))","v":"n/a"},null,"Capex in year",1,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I415-1)-SUM('Tax value roll forward'!H451:OFFSET('Tax value roll forward'!H451,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J415=0,0,A30taxstdlife+I415-Input!$W$7))","v":"n/a"}]
[null,null,null,2,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D416-1)-SUM('Actual RAB roll forward'!H456:OFFSET('Actual RAB roll forward'!H456,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E416=0,0,A30stdlife+D416-Input!$W$7))","v":"n/a"},null,null,2,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I416-1)-SUM('Tax value roll forward'!H452:OFFSET('Tax value roll forward'!H452,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J416=0,0,A30taxstdlife+I416-Input!$W$7))","v":"n/a"}]
[null,null,null,3,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D417-1)-SUM('Actual RAB roll forward'!H457:OFFSET('Actual RAB roll forward'!H457,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E417=0,0,A30stdlife+D417-Input!$W$7))","v":"n/a"},null,null,3,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I417-1)-SUM('Tax value roll forward'!H453:OFFSET('Tax value roll forward'!H453,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J417=0,0,A30taxstdlife+I417-Input!$W$7))","v":"n/a"}]
[null,null,null,4,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D418-1)-SUM('Actual RAB roll forward'!H458:OFFSET('Actual RAB roll forward'!H458,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E418=0,0,A30stdlife+D418-Input!$W$7))","v":"n/a"},null,null,4,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I418-1)-SUM('Tax value roll forward'!H454:OFFSET('Tax value roll forward'!H454,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J418=0,0,A30taxstdlife+I418-Input!$W$7))","v":"n/a"}]
[null,null,null,5,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D419-1)-SUM('Actual RAB roll forward'!H459:OFFSET('Actual RAB roll forward'!H459,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E419=0,0,A30stdlife+D419-Input!$W$7))","v":"n/a"},null,null,5,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I419-1)-SUM('Tax value roll forward'!H455:OFFSET('Tax value roll forward'!H455,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J419=0,0,A30taxstdlife+I419-Input!$W$7))","v":"n/a"}]
[null,null,null,6,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D420-1)-SUM('Actual RAB roll forward'!H460:OFFSET('Actual RAB roll forward'!H460,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E420=0,0,A30stdlife+D420-Input!$W$7))","v":"n/a"},null,null,6,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I420-1)-SUM('Tax value roll forward'!H456:OFFSET('Tax value roll forward'!H456,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J420=0,0,A30taxstdlife+I420-Input!$W$7))","v":"n/a"}]
[null,null,null,7,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D421-1)-SUM('Actual RAB roll forward'!H461:OFFSET('Actual RAB roll forward'!H461,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E421=0,0,A30stdlife+D421-Input!$W$7))","v":"n/a"},null,null,7,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I421-1)-SUM('Tax value roll forward'!H457:OFFSET('Tax value roll forward'!H457,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J421=0,0,A30taxstdlife+I421-Input!$W$7))","v":"n/a"}]
[null,null,null,8,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D422-1)-SUM('Actual RAB roll forward'!H462:OFFSET('Actual RAB roll forward'!H462,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E422=0,0,A30stdlife+D422-Input!$W$7))","v":"n/a"},null,null,8,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I422-1)-SUM('Tax value roll forward'!H458:OFFSET('Tax value roll forward'!H458,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J422=0,0,A30taxstdlife+I422-Input!$W$7))","v":"n/a"}]
[null,null,null,9,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D423-1)-SUM('Actual RAB roll forward'!H463:OFFSET('Actual RAB roll forward'!H463,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E423=0,0,A30stdlife+D423-Input!$W$7))","v":"n/a"},null,null,9,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I423-1)-SUM('Tax value roll forward'!H459:OFFSET('Tax value roll forward'!H459,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J423=0,0,A30taxstdlife+I423-Input!$W$7))","v":"n/a"}]
[null,null,null,10,{"$f":"OFFSET('Actual RAB roll forward'!H$73,0,D424-1)-SUM('Actual RAB roll forward'!H464:OFFSET('Actual RAB roll forward'!H464,0,Input!$W$7-1))","v":0},{"$f":"IF(A30stdlife=\"N/A\",\"n/a\",IF(E424=0,0,A30stdlife+D424-Input!$W$7))","v":"n/a"},null,null,10,{"$f":"OFFSET('Tax value roll forward'!H$69,0,I424-1)-SUM('Tax value roll forward'!H460:OFFSET('Tax value roll forward'!H460,0,Input!$W$7-1))","v":0},{"$f":"IF(A30taxstdlife=\"N/A\",\"n/a\",IF(J424=0,0,A30taxstdlife+I424-Input!$W$7))","v":"n/a"}]
[null,null,{"$f":"Asset30","v":0},null,{"$f":"SUM(E414:E424)","v":0},{"$f":"IF(E425=0,0,SUMPRODUCT(E414:E424,F414:F424)/E425)","v":0},null,null,null,{"$f":"SUM(J414:J424)","v":0},{"$f":"IF(J425=0,0,SUMPRODUCT(J414:J424,K414:K424)/J425)","v":0}]

{"sheet":"Output summary","index":8,"n_rows":37,"n_cols":18,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,{"$f":"'Powerlink information'!$B$8","v":"Powerlink - RFM - data at 16 January 2012"}]
[null,null,null,null,{"$f":"\"Output Summary - RFM \"&Intro!L4","v":"Output Summary - RFM Version: 2.0"},null,null,null,null,null,"PQ Note: This page is not used by Powerlink"]
[]
[]
[null,null,null,null,{"$f":"\"Opening Regulatory Asset Base for \"&Q7&\" ($m Nominal)\"","v":"Opening Regulatory Asset Base for 2012-13 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value (Partially As Incurred)","Opening Asset Value (As Commissioned)","Average Remaining Life (Year)","Standard Life (Year)","Opening Tax Value","Average Tax Remaining Life (Year)","Tax Standard Life (Year)","Base Financial Year","Length of Regulatory Control Period (Year)"]
[null,null,null,null,{"$f":"Input!F7","v":"Asset Class 1"},null,{"$f":"Asset1","v":"Transmission Lines - Overhead"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,3,FALSE)","v":3251.483942161803},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,3,FALSE)","v":2919.8991137741509},{"$f":"IF('Asset lives roll forward'!F19=0,\"n/a\",'Asset lives roll forward'!F19)","v":35.165435355320653},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,7,FALSE)","v":2348.9906351916934},{"$f":"IF('Asset lives roll forward'!K19=0,\"n/a\",'Asset lives roll forward'!K19)","v":35.99249298216715},null,{"$f":"HLOOKUP(IF(Input!W7=\"\",5,Input!W7),'Tax value roll forward'!I2:R4,3,FALSE)","v":"2012-13"}]
[null,null,null,null,{"$f":"Input!F8","v":"Asset Class 2"},null,{"$f":"Asset2","v":"Transmission Lines - Underground"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,4,FALSE)","v":23.117165338534118},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,4,FALSE)","v":45.028373956436241},{"$f":"IF('Asset lives roll forward'!F33=0,\"n/a\",'Asset lives roll forward'!F33)","v":28.43656718027291},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,8,FALSE)","v":26.920866989857885},{"$f":"IF('Asset lives roll forward'!K33=0,\"n/a\",'Asset lives roll forward'!K33)","v":34.629891773038928}]
[null,null,null,null,{"$f":"Input!F9","v":"Asset Class 3"},null,{"$f":"Asset3","v":"Transmission Lines - Refit"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,5,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,5,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F47=0,\"n/a\",'Asset lives roll forward'!F47)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,9,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K47=0,\"n/a\",'Asset lives roll forward'!K47)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F10","v":"Asset Class 4"},null,{"$f":"Asset4","v":"Substations Primary Plant"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,6,FALSE)","v":1816.6853327075178},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,6,FALSE)","v":1602.0616447474449},{"$f":"IF('Asset lives roll forward'!F61=0,\"n/a\",'Asset lives roll forward'!F61)","v":28.618184205444269},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,10,FALSE)","v":1267.733859117458},{"$f":"IF('Asset lives roll forward'!K61=0,\"n/a\",'Asset lives roll forward'!K61)","v":30.490597571525129}]
[null,null,null,null,{"$f":"Input!F11","v":"Asset Class 5"},null,{"$f":"Asset5","v":"Substations Secondary Systems"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,7,FALSE)","v":579.1983861248425},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,7,FALSE)","v":395.78355547424718},{"$f":"IF('Asset lives roll forward'!F75=0,\"n/a\",'Asset lives roll forward'!F75)","v":9.2425058185341644},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,11,FALSE)","v":295.46184314727867},{"$f":"IF('Asset lives roll forward'!K75=0,\"n/a\",'Asset lives roll forward'!K75)","v":9.2735596069279023}]
[null,null,null,null,{"$f":"Input!F12","v":"Asset Class 6"},null,{"$f":"Asset6","v":"Communications Other Assets"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,8,FALSE)","v":127.26570283546208},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,8,FALSE)","v":68.256926609378922},{"$f":"IF('Asset lives roll forward'!F89=0,\"n/a\",'Asset lives roll forward'!F89)","v":9.7746091962352715},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,12,FALSE)","v":53.809406619547183},{"$f":"IF('Asset lives roll forward'!K89=0,\"n/a\",'Asset lives roll forward'!K89)","v":9.8650670275767585}]
[null,null,null,null,{"$f":"Input!F13","v":"Asset Class 7"},null,{"$f":"Asset7","v":"Comms - Civil Works"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,9,FALSE)","v":10.632310802926424},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,9,FALSE)","v":15.560191557203371},{"$f":"IF('Asset lives roll forward'!F103=0,\"n/a\",'Asset lives roll forward'!F103)","v":24.552514084255549},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,13,FALSE)","v":11.243310771711634},{"$f":"IF('Asset lives roll forward'!K103=0,\"n/a\",'Asset lives roll forward'!K103)","v":25.974055495350935}]
[null,null,null,null,{"$f":"Input!F14","v":"Asset Class 8"},null,{"$f":"Asset8","v":"Network Switching Centres"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,10,FALSE)","v":29.209827847943863},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,10,FALSE)","v":10.456894840959542},{"$f":"IF('Asset lives roll forward'!F117=0,\"n/a\",'Asset lives roll forward'!F117)","v":9.2751882772374223},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,14,FALSE)","v":10.259455672758248},{"$f":"IF('Asset lives roll forward'!K117=0,\"n/a\",'Asset lives roll forward'!K117)","v":10.671425652672612}]
[null,null,null,null,{"$f":"Input!F15","v":"Asset Class 9"},null,{"$f":"Asset9","v":"Land"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,11,FALSE)","v":113.32350730927868},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,11,FALSE)","v":128.63130381899541},{"$f":"IF('Asset lives roll forward'!F131=0,\"n/a\",'Asset lives roll forward'!F131)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,15,FALSE)","v":93.458524961602336},{"$f":"IF('Asset lives roll forward'!K131=0,\"n/a\",'Asset lives roll forward'!K131)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F16","v":"Asset Class 10"},null,{"$f":"Asset10","v":"Easements"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,12,FALSE)","v":371.62015137340774},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,12,FALSE)","v":348.02198631451387},{"$f":"IF('Asset lives roll forward'!F145=0,\"n/a\",'Asset lives roll forward'!F145)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,16,FALSE)","v":266.6521236123761},{"$f":"IF('Asset lives roll forward'!K145=0,\"n/a\",'Asset lives roll forward'!K145)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F17","v":"Asset Class 11"},null,{"$f":"Asset11","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,13,FALSE)","v":5.9924974271862211E-4},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,13,FALSE)","v":5.9924974271862211E-4},{"$f":"IF('Asset lives roll forward'!F159=0,\"n/a\",'Asset lives roll forward'!F159)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,17,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K159=0,\"n/a\",'Asset lives roll forward'!K159)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F18","v":"Asset Class 12"},null,{"$f":"Asset12","v":"Commercial Buildings"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,14,FALSE)","v":83.992670413208913},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,14,FALSE)","v":71.820532735956235},{"$f":"IF('Asset lives roll forward'!F173=0,\"n/a\",'Asset lives roll forward'!F173)","v":32.837892414085665},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,18,FALSE)","v":62.893141454804486},{"$f":"IF('Asset lives roll forward'!K173=0,\"n/a\",'Asset lives roll forward'!K173)","v":33.033021548070892}]
[null,null,null,null,{"$f":"Input!F19","v":"Asset Class 13"},null,{"$f":"Asset13","v":"Computer Equipment"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,15,FALSE)","v":46.498330736216026},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,15,FALSE)","v":38.390960349400103},{"$f":"IF('Asset lives roll forward'!F187=0,\"n/a\",'Asset lives roll forward'!F187)","v":3.2333724411051041},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,19,FALSE)","v":21.852113696639059},{"$f":"IF('Asset lives roll forward'!K187=0,\"n/a\",'Asset lives roll forward'!K187)","v":1.9815790120516719}]
[null,null,null,null,{"$f":"Input!F20","v":"Asset Class 14"},null,{"$f":"Asset14","v":"Office Furniture & Miscellaneous"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,16,FALSE)","v":-0.2188235920749535},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,16,FALSE)","v":-0.13775706458003378},{"$f":"IF('Asset lives roll forward'!F201=0,\"n/a\",'Asset lives roll forward'!F201)","v":3.5358799534558694},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,20,FALSE)","v":-2.0897632284736775E-2},{"$f":"IF('Asset lives roll forward'!K201=0,\"n/a\",'Asset lives roll forward'!K201)","v":11.448975430726884}]
[null,null,null,null,{"$f":"Input!F21","v":"Asset Class 15"},null,{"$f":"Asset15","v":"Office Machines"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,17,FALSE)","v":-0.69039347344569413},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,17,FALSE)","v":1.9400994631140887},{"$f":"IF('Asset lives roll forward'!F215=0,\"n/a\",'Asset lives roll forward'!F215)","v":4.6420846548917432},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,21,FALSE)","v":1.98124557},{"$f":"IF('Asset lives roll forward'!K215=0,\"n/a\",'Asset lives roll forward'!K215)","v":7.6112361471073582}]
[null,null,null,null,{"$f":"Input!F22","v":"Asset Class 16"},null,{"$f":"Asset16","v":"Vehicles"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,18,FALSE)","v":13.012527294288789},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,18,FALSE)","v":13.017937721173727},{"$f":"IF('Asset lives roll forward'!F229=0,\"n/a\",'Asset lives roll forward'!F229)","v":6.0016575540001451},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,22,FALSE)","v":11.327479417717955},{"$f":"IF('Asset lives roll forward'!K229=0,\"n/a\",'Asset lives roll forward'!K229)","v":6.0408816113416028}]
[null,null,null,null,{"$f":"Input!F23","v":"Asset Class 17"},null,{"$f":"Asset17","v":"Moveable Plant"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,19,FALSE)","v":4.3577843152350084},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,19,FALSE)","v":9.2347329082645935},{"$f":"IF('Asset lives roll forward'!F243=0,\"n/a\",'Asset lives roll forward'!F243)","v":5.3681801729184544},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,23,FALSE)","v":7.0699034184674581},{"$f":"IF('Asset lives roll forward'!K243=0,\"n/a\",'Asset lives roll forward'!K243)","v":3.766972844261157}]
[null,null,null,null,{"$f":"Input!F24","v":"Asset Class 18"},null,{"$f":"Asset18","v":"Insurance Spares"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,20,FALSE)","v":6.7041980235224257},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,20,FALSE)","v":6.7041980235224257},{"$f":"IF('Asset lives roll forward'!F257=0,\"n/a\",'Asset lives roll forward'!F257)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,24,FALSE)","v":5.926000000000001},{"$f":"IF('Asset lives roll forward'!K257=0,\"n/a\",'Asset lives roll forward'!K257)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F25","v":"Asset Class 19"},null,{"$f":"Asset19","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,21,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,21,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F271=0,\"n/a\",'Asset lives roll forward'!F271)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,25,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K271=0,\"n/a\",'Asset lives roll forward'!K271)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F26","v":"Asset Class 20"},null,{"$f":"Asset20","v":"Equity raising costs"},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,22,FALSE)","v":9.2652927842550934},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,22,FALSE)","v":9.2652927842550934},{"$f":"IF('Asset lives roll forward'!F285=0,\"n/a\",'Asset lives roll forward'!F285)","v":39},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,26,FALSE)","v":7.9261460333783669},{"$f":"IF('Asset lives roll forward'!K285=0,\"n/a\",'Asset lives roll forward'!K285)","v":39}]
[null,null,null,null,{"$f":"Input!F27","v":"Asset Class 21"},null,{"$f":"Asset21","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,23,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,23,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F299=0,\"n/a\",'Asset lives roll forward'!F299)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,27,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K299=0,\"n/a\",'Asset lives roll forward'!K299)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F28","v":"Asset Class 22"},null,{"$f":"Asset22","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,24,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,24,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F313=0,\"n/a\",'Asset lives roll forward'!F313)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,28,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K313=0,\"n/a\",'Asset lives roll forward'!K313)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F29","v":"Asset Class 23"},null,{"$f":"Asset23","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,25,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,25,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F327=0,\"n/a\",'Asset lives roll forward'!F327)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,29,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K327=0,\"n/a\",'Asset lives roll forward'!K327)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F30","v":"Asset Class 24"},null,{"$f":"Asset24","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,26,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,26,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F341=0,\"n/a\",'Asset lives roll forward'!F341)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,30,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K341=0,\"n/a\",'Asset lives roll forward'!K341)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F31","v":"Asset Class 25"},null,{"$f":"Asset25","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,27,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,27,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F355=0,\"n/a\",'Asset lives roll forward'!F355)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,31,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K355=0,\"n/a\",'Asset lives roll forward'!K355)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F32","v":"Asset Class 26"},null,{"$f":"Asset26","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,28,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,28,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F369=0,\"n/a\",'Asset lives roll forward'!F369)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,32,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K369=0,\"n/a\",'Asset lives roll forward'!K369)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F33","v":"Asset Class 27"},null,{"$f":"Asset27","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,29,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,29,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F383=0,\"n/a\",'Asset lives roll forward'!F383)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,33,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K383=0,\"n/a\",'Asset lives roll forward'!K383)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F34","v":"Asset Class 28"},null,{"$f":"Asset28","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,30,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,30,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F397=0,\"n/a\",'Asset lives roll forward'!F397)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,34,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K397=0,\"n/a\",'Asset lives roll forward'!K397)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F35","v":"Asset Class 29"},null,{"$f":"Asset29","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,31,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,31,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F411=0,\"n/a\",'Asset lives roll forward'!F411)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,35,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K411=0,\"n/a\",'Asset lives roll forward'!K411)","v":"n/a"}]
[null,null,null,null,{"$f":"Input!F36","v":"Asset Class 30"},null,{"$f":"Asset30","v":0},null,null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$360:$Q$391,32,FALSE)","v":0},{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Total actual RAB roll forward'!$L$652:$Q$683,32,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!F425=0,\"n/a\",'Asset lives roll forward'!F425)","v":"n/a"},null,{"$f":"HLOOKUP(IF(Input!$W$7=\"\",5,Input!$W$7),'Tax value roll forward'!$M$2:$R$37,36,FALSE)","v":0},{"$f":"IF('Asset lives roll forward'!K425=0,\"n/a\",'Asset lives roll forward'!K425)","v":"n/a"}]
[null,null,null,null,"Total",null,null,null,null,{"$f":"SUM(J7:J36)","v":6485.4585122526651},{"$f":"SUM(K7:K36)","v":5683.9365872641802},null,null,{"$f":"SUM(N7:N36)","v":4493.4851580430059}]