{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Overview of model","Inputs","Final Results","Tax","Exit Fee (ex Tax)","UE - ComboREM","UE - ESC","UE - AER","Jemena - Combo"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":4,"defined_names":222,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overview of model","index":0,"n_rows":23,"n_cols":3,"rows_kept":23,"cut":false,"hidden":false,"merged":[[2,1,2,2],[14,1,14,2],[3,1,7,2],[9,1,9,2],[10,1,12,2]]}
[]
[]
[null,"Objective of model"]
[null,"The objective of this model is to allow the distribution business to calculate the Exit Fee that must be paid by a retailer to the distributor where: \n(a) that retailer becomes the responsible person in respect of a metering installation for a customer with annual electricity consumption of 160MWh or less which, immediately prior to that time, included a revenue meter that is a remotely read interval meter which complies with the Specifications and that has been previously installed by a distributor and \n(b) the responsible person in respect of that metering installation immediately prior to that time was the distributor."]
[]
[]
[]
[]
[]
[null,"High level description of model"]
[null,"In simple terms, the model:  (a) Requires the business to input their historical and forecast capital expenditure (by meter category), and then the model converts this into end $2015 based on inputted escalation factors; (b) it depreciates this $2015 expenditure using one of two methods - the method that underpins the AMI Charges Model (which, sees 1/2 year depreciation in the first year) AND the method that underpins the AER's building block model (which provides for no depreciation in the first year, but for capital expenditure to be provided with a half year WACC, and this inflated amount depreciated over the useful life of the asset), (c) calculates the average WDV per meter (in the ..'ComboREM' sheet), based on one of the two depreciation methodologies outlined above (with the decision dependent on whether or not the asset was constructed prior to 2016); d) adds in other costs (such as administrative and removal costs, as well as tax costs) to determine the final Exit Fee per meter (by meter category)."]
[]
[]
[]
[null,"Description of sheets in model"]
[null,"Sheet Name","Description"]
[null,"Inputs","Allows the business to input their key information including, but not limited to: (A) Historical and forecast capex by meter/capex category; (B) escalators, (C) WACC;  (D) Volume of meters installed; (E) the administrative costs of removing the meter as well as other costs."]
[null,"Final Results","Summarises the final Exit Fees calculated within the model - split out by meter category"]
[null,"Tax","Undertakes the tax calculation that is then included in the final Exit Fee"]
[null,"Exit Fee (ex Tax)","Summarise the Exit Fee (excluding the impact of Tax)"]
[null,"UE - ComboREM","Combines the outputs of the \"UE - ESC\" sheet and \"UE - AER\" sheet to to calculate the WDV of each meter class"]
[null,"UE - ESC","Calculates the WDV of each meter class based on the methodology outlined in the AMI Charges Model (otherwise described as the \"ESC approach\")"]
[null,"UE - AER","Calculates the WDV of each meter class based on the methodology used by the AER (otherwise described as the \"AER approach\")"]

{"sheet":"Inputs","index":1,"n_rows":99,"n_cols":54,"rows_kept":99,"cut":false,"hidden":false,"merged":[[1,1,1,2],[12,1,12,2],[20,1,20,2],[91,1,91,2],[34,1,34,2],[48,1,48,2],[71,1,71,2],[61,1,61,2],[81,1,81,2]]}
[]
[null,"GENERAL INPUTS"]
[]
[null,"Business","United Energy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charging Category","CAPEX Category","Life","Business","Yes/No"]
[null,"$","2015$",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Phase","Single Phase",15,"AusNet Services","Yes"]
[null,"Real Vanilla (WACC)",4.7600000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Phase, Two Element","Single Phase, Two Element",10,"Jemena","No"]
[null,"Starting year of next reg period",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three Phase DC","Three Phase DC",7,"United Energy"]
[null,{"$f":"\"Is \"&C4&\" forecasting to have tax losses in any year over the forthcoming regulatory period?\"","v":"Is United Energy forecasting to have tax losses in any year over the forthcoming regulatory period?"},"Yes",{"$f":"IF(C8=BB5,\"NOTE: User must fill in 'Tax' sheet - Row 16 as a tax loss is being forecast\",\" \")","v":"NOTE: User must fill in 'Tax' sheet - Row 16 as a tax loss is being forecast"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three Phase CT","Three Phase CT"]
[null,"Value of Imputation Credits",0.4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT"]
[null,"Corporate Tax Rate",0.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[]
[null,"CPI conversion factors"]
[]
[null,"Starting Year","Converted yr",2009,2010,2011,2012,2013,2014,2015]
[null,"Annual Inflation","NA",{"$f":"'[2]Data 2009-15 (Real $2008)'!D144","v":4.9810844892812067E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!E144","v":1.2612612612612484E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!F144","v":2.7876631079478242E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!G144","v":3.5199076745527913E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!H144","v":2.0040080160320661E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!I144","v":2.16110019646365E-2},{"$f":"'[2]Data 2009-15 (Real $2008)'!J144","v":2.47E-2}]
[null,"Cumulative inflation index to end $2015","2015$",{"$f":"'[3]Exit Fee - Tables'!D17","v":1.1505559298777732},{"$f":"'[3]Exit Fee - Tables'!E17","v":1.1362251620679078},{"$f":"'[3]Exit Fee - Tables'!F17","v":1.1054100538064007},{"$f":"'[3]Exit Fee - Tables'!G17","v":1.067823647294589},{"$f":"'[3]Exit Fee - Tables'!H17","v":1.0468447937131629},{"$f":"'[3]Exit Fee - Tables'!I17","v":1.0246999999999999},{"$f":"'[3]Exit Fee - Tables'!J17","v":1}]
[]
[]
[]
[null,{"$f":"\"Capital Expenditure - \"&C4&\" $Nominal\"","v":"Capital Expenditure - United Energy $Nominal"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Single Phase",15,{"$f":"'[3]Exit Fee - Tables'!D27","v":9218244.4650728311},{"$f":"'[3]Exit Fee - Tables'!E27","v":24154024.160131313},{"$f":"'[3]Exit Fee - Tables'!F27","v":41036085.831982963},{"$f":"'[3]Exit Fee - Tables'!G27","v":46044592.063733801},{"$f":"'[3]Exit Fee - Tables'!H27","v":38255503.502027281},{"$f":"'[3]Exit Fee - Tables'!I27","v":10030650.925014423},{"$f":"'[3]Exit Fee - Tables'!J27","v":1037465.9247909351}]
[null,"Single Phase, Two Element",15,{"$f":"'[3]Exit Fee - Tables'!D28","v":1063661.9247958304},{"$f":"'[3]Exit Fee - Tables'!E28","v":0},{"$f":"'[3]Exit Fee - Tables'!F28","v":0},{"$f":"'[3]Exit Fee - Tables'!G28","v":0},{"$f":"'[3]Exit Fee - Tables'!H28","v":11925899.830410168},{"$f":"'[3]Exit Fee - Tables'!I28","v":3201964.3579803831},{"$f":"'[3]Exit Fee - Tables'!J28","v":100294.5258482989}]
[null,"Three Phase DC",15,{"$f":"'[3]Exit Fee - Tables'!D29","v":0},{"$f":"'[3]Exit Fee - Tables'!E29","v":89218.839868684576},{"$f":"'[3]Exit Fee - Tables'!F29","v":7321233.4080171324},{"$f":"'[3]Exit Fee - Tables'!G29","v":5806910.5362661928},{"$f":"'[3]Exit Fee - Tables'!H29","v":11604974.897562558},{"$f":"'[3]Exit Fee - Tables'!I29","v":9835439.1892215163},{"$f":"'[3]Exit Fee - Tables'!J29","v":586276.70638565952}]
[null,"Three Phase CT",15,{"$f":"'[3]Exit Fee - Tables'!D30","v":0},{"$f":"'[3]Exit Fee - Tables'!E30","v":0},{"$f":"'[3]Exit Fee - Tables'!F30","v":0},{"$f":"'[3]Exit Fee - Tables'!G30","v":0},{"$f":"'[3]Exit Fee - Tables'!H30","v":0},{"$f":"'[3]Exit Fee - Tables'!I30","v":1481627.5277836628},{"$f":"'[3]Exit Fee - Tables'!J30","v":78721.417670228519}]
[null,"IT",7,{"$f":"'[3]Exit Fee - Tables'!D31","v":63237884.079999901},{"$f":"'[3]Exit Fee - Tables'!E31","v":34423246},{"$f":"'[3]Exit Fee - Tables'!F31","v":8382035.7199999997},{"$f":"'[3]Exit Fee - Tables'!G31","v":7974074.9500000011},{"$f":"'[3]Exit Fee - Tables'!H31","v":1748571.27},{"$f":"'[3]Exit Fee - Tables'!I31","v":4041916.0000000005},{"$f":"'[3]Exit Fee - Tables'!J31","v":4336621.03}]
[null,"Communications",7,{"$f":"'[3]Exit Fee - Tables'!D32","v":0},{"$f":"'[3]Exit Fee - Tables'!E32","v":0},{"$f":"'[3]Exit Fee - Tables'!F32","v":2276045.69},{"$f":"'[3]Exit Fee - Tables'!G32","v":418838.68000000005},{"$f":"'[3]Exit Fee - Tables'!H32","v":1055372.2},{"$f":"'[3]Exit Fee - Tables'!I32","v":1078313},{"$f":"'[3]Exit Fee - Tables'!J32","v":234146.34146341466}]
[null,"Other",7,{"$f":"'[3]Exit Fee - Tables'!D33","v":100958.88},{"$f":"'[3]Exit Fee - Tables'!E33","v":367167},{"$f":"'[3]Exit Fee - Tables'!F33","v":10550230.790000001},{"$f":"'[3]Exit Fee - Tables'!G33","v":2706937.7899999996},{"$f":"'[3]Exit Fee - Tables'!H33","v":7135529.5500000007},{"$f":"'[3]Exit Fee - Tables'!I33","v":0},{"$f":"'[3]Exit Fee - Tables'!J33","v":2298042.7160926829}]
[null,null,null,{"$f":"'[3]Exit Fee - Tables'!D34","v":0},{"$f":"'[3]Exit Fee - Tables'!E34","v":0},{"$f":"'[3]Exit Fee - Tables'!F34","v":0},{"$f":"'[3]Exit Fee - Tables'!G34","v":0},{"$f":"'[3]Exit Fee - Tables'!H34","v":0},{"$f":"'[3]Exit Fee - Tables'!I34","v":0},{"$f":"'[3]Exit Fee - Tables'!J34","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D24:D31)","v":73620749.349868566},59033656,69565631.440000102,62951354.019999996,71725851.250000015,29669910.999999985,8671568.662251221,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Capital Expenditure - \"&C4&\" - \"&IF(C5=C17,C17,C18)","v":"Capital Expenditure - United Energy - 2015$"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"IF(B24=\"\",\"\",B24)","v":"Single Phase"},15,{"$f":"D24*D$17","v":10606105.832352508},{"$f":"E24*E$17","v":27444410.015937362},45361701.847536363,49167504.235687718,40047574.67197293,10278408.002862278,1037465.9247909351,{"$f":"'[3]Exit Fee - Tables'!K44","v":937239.46679886931},{"$f":"'[3]Exit Fee - Tables'!L44","v":0},{"$f":"'[3]Exit Fee - Tables'!M44","v":0},{"$f":"'[3]Exit Fee - Tables'!N44","v":0},{"$f":"'[3]Exit Fee - Tables'!O44","v":0}]
[null,"Single Phase, Two Element",15,{"$f":"D25*D$17","v":1223802.5349590487},0,0,0,12484566.147809576,3281052.8776224982,100294.5258482989,{"$f":"'[3]Exit Fee - Tables'!K45","v":81172.343836121407},{"$f":"'[3]Exit Fee - Tables'!L45","v":0},{"$f":"'[3]Exit Fee - Tables'!M45","v":0},{"$f":"'[3]Exit Fee - Tables'!N45","v":0},{"$f":"'[3]Exit Fee - Tables'!O45","v":0}]
[null,"Three Phase DC",15,{"$f":"D26*D$17","v":0},101372.69078930684,8092965.0154854367,6200756.3883491438,12148607.552685309,10078374.537195288,586276.70638565952,{"$f":"'[3]Exit Fee - Tables'!K46","v":487011.03420091147},{"$f":"'[3]Exit Fee - Tables'!L46","v":0},{"$f":"'[3]Exit Fee - Tables'!M46","v":0},{"$f":"'[3]Exit Fee - Tables'!N46","v":0},{"$f":"'[3]Exit Fee - Tables'!O46","v":0}]
[null,"Three Phase CT",15,{"$f":"D27*D$17","v":0},0,0,0,0,1518223.7277199191,78721.417670228519,{"$f":"'[3]Exit Fee - Tables'!K47","v":71800.832039097542},{"$f":"'[3]Exit Fee - Tables'!L47","v":0},{"$f":"'[3]Exit Fee - Tables'!M47","v":0},{"$f":"'[3]Exit Fee - Tables'!N47","v":0},{"$f":"'[3]Exit Fee - Tables'!O47","v":0}]
[null,"IT",7,{"$f":"D28*D$17","v":72758722.521167114},39112558.265253462,9265586.5562523715,8514905.796909418,1830482.7304359132,4141751.3252000003,4336621.03,{"$f":"'[3]Exit Fee - Tables'!K48","v":6610532.4999999991},{"$f":"'[3]Exit Fee - Tables'!L48","v":2953622.0625000005},{"$f":"'[3]Exit Fee - Tables'!M48","v":487616.07500000001},{"$f":"'[3]Exit Fee - Tables'!N48","v":1017862.6602083333},{"$f":"'[3]Exit Fee - Tables'!O48","v":3568989.4939563796}]
[null,"Communications",7,{"$f":"D29*D$17","v":0},0,2515963.7886487264,447245.84690565127,1104810.8929996069,1104947.3310999998,234146.34146341466,{"$f":"'[3]Exit Fee - Tables'!K49","v":144038.39999999999},{"$f":"'[3]Exit Fee - Tables'!L49","v":0},{"$f":"'[3]Exit Fee - Tables'!M49","v":0},{"$f":"'[3]Exit Fee - Tables'!N49","v":0},{"$f":"'[3]Exit Fee - Tables'!O49","v":0}]
[null,"Other",7,{"$f":"D30*D$17","v":116158.83805781853},417184.38408098748,11662331.185243847,2890532.1839173539,7469791.9598039286,0,2298042.7160926829,{"$f":"'[3]Exit Fee - Tables'!K50","v":263043.99},{"$f":"'[3]Exit Fee - Tables'!L50","v":59088.479999999996},{"$f":"'[3]Exit Fee - Tables'!M50","v":59732.969999999994},{"$f":"'[3]Exit Fee - Tables'!N50","v":13319.46},{"$f":"'[3]Exit Fee - Tables'!O50","v":13963.949999999999}]
[null,"","",{"$f":"D31*D$17","v":0},0,0,0,0,0,0,{"$f":"'[3]Exit Fee - Tables'!K51","v":0},{"$f":"'[3]Exit Fee - Tables'!L51","v":0},{"$f":"'[3]Exit Fee - Tables'!M51","v":0},{"$f":"'[3]Exit Fee - Tables'!N51","v":0},{"$f":"'[3]Exit Fee - Tables'!O51","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D38:D45)","v":84704789.726536483},67075525.356061123,76898548.393166736,67220944.451769292,75085833.955707267,30402757.801699977,8671568.662251221,8594838.5668749996,3012710.5425000004,547349.04500000004,1031182.1202083332,3582953.4439563798]
[]
[]
[null,{"$f":"\"Volume of meters per year - \"&C4","v":"Volume of meters per year - United Energy"}]
[]
[null,"Category",null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,"Single Phase",null,{"$f":"'[3]Exit Fee - Tables'!D58","v":11101},{"$f":"'[3]Exit Fee - Tables'!E58","v":77122},{"$f":"'[3]Exit Fee - Tables'!F58","v":114541.31635293068},{"$f":"'[3]Exit Fee - Tables'!G58","v":133891},{"$f":"'[3]Exit Fee - Tables'!H58","v":106621},{"$f":"'[3]Exit Fee - Tables'!I58","v":64656},{"$f":"'[3]Exit Fee - Tables'!J58","v":13464},{"$f":"'[3]Exit Fee - Tables'!K58","v":12496},{"$f":"'[3]Exit Fee - Tables'!L58","v":1272},{"$f":"'[3]Exit Fee - Tables'!M58","v":1323},{"$f":"'[3]Exit Fee - Tables'!N58","v":1377},{"$f":"'[3]Exit Fee - Tables'!O58","v":1431}]
[null,"Single Phase, Two Element",null,{"$f":"'[3]Exit Fee - Tables'!D59","v":1238},{"$f":"'[3]Exit Fee - Tables'!E59","v":0},{"$f":"'[3]Exit Fee - Tables'!F59","v":0},{"$f":"'[3]Exit Fee - Tables'!G59","v":0},{"$f":"'[3]Exit Fee - Tables'!H59","v":32125},{"$f":"'[3]Exit Fee - Tables'!I59","v":19948},{"$f":"'[3]Exit Fee - Tables'!J59","v":1258},{"$f":"'[3]Exit Fee - Tables'!K59","v":1046},{"$f":"'[3]Exit Fee - Tables'!L59","v":131},{"$f":"'[3]Exit Fee - Tables'!M59","v":136},{"$f":"'[3]Exit Fee - Tables'!N59","v":141},{"$f":"'[3]Exit Fee - Tables'!O59","v":147}]
[null,"Three Phase DC",null,{"$f":"'[3]Exit Fee - Tables'!D60","v":0},{"$f":"'[3]Exit Fee - Tables'!E60","v":189},{"$f":"'[3]Exit Fee - Tables'!F60","v":13558.040860023197},{"$f":"'[3]Exit Fee - Tables'!G60","v":11203},{"$f":"'[3]Exit Fee - Tables'!H60","v":21459},{"$f":"'[3]Exit Fee - Tables'!I60","v":42062},{"$f":"'[3]Exit Fee - Tables'!J60","v":5048},{"$f":"'[3]Exit Fee - Tables'!K60","v":4308},{"$f":"'[3]Exit Fee - Tables'!L60","v":208},{"$f":"'[3]Exit Fee - Tables'!M60","v":217},{"$f":"'[3]Exit Fee - Tables'!N60","v":225},{"$f":"'[3]Exit Fee - Tables'!O60","v":235}]
[null,"Three Phase CT",null,{"$f":"'[3]Exit Fee - Tables'!D61","v":0},{"$f":"'[3]Exit Fee - Tables'!E61","v":0},{"$f":"'[3]Exit Fee - Tables'!F61","v":0},{"$f":"'[3]Exit Fee - Tables'!G61","v":0},{"$f":"'[3]Exit Fee - Tables'!H61","v":0},{"$f":"'[3]Exit Fee - Tables'!I61","v":2524},{"$f":"'[3]Exit Fee - Tables'!J61","v":270},{"$f":"'[3]Exit Fee - Tables'!K61","v":253},{"$f":"'[3]Exit Fee - Tables'!L61","v":56},{"$f":"'[3]Exit Fee - Tables'!M61","v":59},{"$f":"'[3]Exit Fee - Tables'!N61","v":62},{"$f":"'[3]Exit Fee - Tables'!O61","v":65}]
[]
[]
[]
[]
[null,"TOTAL",null,{"$f":"SUM(D52:D59)","v":12339},77311,128099.35721295388,145094,160205,129190,20040,18103,1667,1735,1805,1878]
[]
[null,"Admin costs of removing meter ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"AX5","v":"Single Phase"},"Per this meter type",76.08,76.08,76.08,76.08,76.08]
[null,{"$f":"AX6","v":"Single Phase, Two Element"},"Per this meter type",76.08,76.08,76.08,76.08,76.08]
[null,"Three Phase DC","Per this meter type",76.08,76.08,76.08,76.08,76.08]
[null,"Three Phase CT","Per this meter type",76.08,76.08,76.08,76.08,76.08]
[null,0,"Per this meter type"]
[]
[]
[null,"Infill Comms cost ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B65","v":"Single Phase"},"Per this meter type",0,0,0,0,0]
[null,{"$f":"B66","v":"Single Phase, Two Element"},"Per this meter type",0,0,0,0,0]
[null,"Three Phase DC","Per this meter type",0,0,0,0,0]
[null,"Three Phase CT","Per this meter type",0,0,0,0,0]
[null,0,"Per this meter type"]
[]
[]
[null,"Other taxable operating costs ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B75","v":"Single Phase"},"Per this meter type"]
[null,{"$f":"B76","v":"Single Phase, Two Element"},"Per this meter type"]
[null,"Three Phase DC","Per this meter type"]
[null,"Three Phase CT","Per this meter type"]
[null,0,"Per this meter type"]
[]
[]
[null,"Other (non taxable) operating costs ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B85","v":"Single Phase"},"Per this meter type"]
[null,{"$f":"B86","v":"Single Phase, Two Element"},"Per this meter type"]
[null,"Three Phase DC","Per this meter type"]
[null,"Three Phase CT","Per this meter type"]
[null,0,"Per this meter type"]

{"sheet":"Final Results","index":2,"n_rows":9,"n_cols":8,"rows_kept":9,"cut":false,"hidden":false,"merged":[[2,1,2,2]]}
[]
[]
[null,"ALL IN  EXIT FEE - BY METER CLASS ($2015)"]
[]
[null,"Category",2015,2016,2017,2018,2019,2020]
[null,"Single Phase",{"$f":"'Exit Fee (ex Tax)'!Q17+'Exit Fee (ex Tax)'!D29+'Exit Fee (ex Tax)'!D40+'Exit Fee (ex Tax)'!D51+'Exit Fee (ex Tax)'!D62","v":433.10908584187376},{"$f":"'Exit Fee (ex Tax)'!R17+'Exit Fee (ex Tax)'!D29+'Exit Fee (ex Tax)'!D40+'Exit Fee (ex Tax)'!D51+'Exit Fee (ex Tax)'!D62","v":380.99687282198533},{"$f":"'Exit Fee (ex Tax)'!S17+'Exit Fee (ex Tax)'!E29+'Exit Fee (ex Tax)'!E40+'Exit Fee (ex Tax)'!E51+'Exit Fee (ex Tax)'!E62","v":339.00637398017528},{"$f":"'Exit Fee (ex Tax)'!T17+'Exit Fee (ex Tax)'!F29+'Exit Fee (ex Tax)'!F40+'Exit Fee (ex Tax)'!F51+'Exit Fee (ex Tax)'!F62","v":303.24468315466817},{"$f":"'Exit Fee (ex Tax)'!U17+'Exit Fee (ex Tax)'!G29+'Exit Fee (ex Tax)'!G40+'Exit Fee (ex Tax)'!G51+'Exit Fee (ex Tax)'!G62","v":270.99958563058698},{"$f":"'Exit Fee (ex Tax)'!V17+'Exit Fee (ex Tax)'!H29+'Exit Fee (ex Tax)'!H40+'Exit Fee (ex Tax)'!H51+'Exit Fee (ex Tax)'!H62","v":243.71306917040812}]
[null,"Single Phase, Two Element",{"$f":"'Exit Fee (ex Tax)'!Q18+'Exit Fee (ex Tax)'!D30+'Exit Fee (ex Tax)'!D41+'Exit Fee (ex Tax)'!D52+'Exit Fee (ex Tax)'!D63","v":428.95791388591687},{"$f":"'Exit Fee (ex Tax)'!R18+'Exit Fee (ex Tax)'!D30+'Exit Fee (ex Tax)'!D41+'Exit Fee (ex Tax)'!D52+'Exit Fee (ex Tax)'!D63","v":380.28979394282857},{"$f":"'Exit Fee (ex Tax)'!S18+'Exit Fee (ex Tax)'!E30+'Exit Fee (ex Tax)'!E41+'Exit Fee (ex Tax)'!E52+'Exit Fee (ex Tax)'!E63","v":341.22605117848724},{"$f":"'Exit Fee (ex Tax)'!T18+'Exit Fee (ex Tax)'!F30+'Exit Fee (ex Tax)'!F41+'Exit Fee (ex Tax)'!F52+'Exit Fee (ex Tax)'!F63","v":307.95853883711959},{"$f":"'Exit Fee (ex Tax)'!U18+'Exit Fee (ex Tax)'!G30+'Exit Fee (ex Tax)'!G41+'Exit Fee (ex Tax)'!G52+'Exit Fee (ex Tax)'!G63","v":278.19515552163631},{"$f":"'Exit Fee (ex Tax)'!V18+'Exit Fee (ex Tax)'!H30+'Exit Fee (ex Tax)'!H41+'Exit Fee (ex Tax)'!H52+'Exit Fee (ex Tax)'!H63","v":253.37572277934567}]
[null,"Three Phase DC",{"$f":"'Exit Fee (ex Tax)'!Q19+'Exit Fee (ex Tax)'!D31+'Exit Fee (ex Tax)'!D42+'Exit Fee (ex Tax)'!D53+'Exit Fee (ex Tax)'!D64","v":499.75558953627268},{"$f":"'Exit Fee (ex Tax)'!R19+'Exit Fee (ex Tax)'!D31+'Exit Fee (ex Tax)'!D42+'Exit Fee (ex Tax)'!D53+'Exit Fee (ex Tax)'!D64","v":438.74372250296921},{"$f":"'Exit Fee (ex Tax)'!S19+'Exit Fee (ex Tax)'!E31+'Exit Fee (ex Tax)'!E42+'Exit Fee (ex Tax)'!E53+'Exit Fee (ex Tax)'!E64","v":391.95950781289713},{"$f":"'Exit Fee (ex Tax)'!T19+'Exit Fee (ex Tax)'!F31+'Exit Fee (ex Tax)'!F42+'Exit Fee (ex Tax)'!F53+'Exit Fee (ex Tax)'!F64","v":353.53714747816707},{"$f":"'Exit Fee (ex Tax)'!U19+'Exit Fee (ex Tax)'!G31+'Exit Fee (ex Tax)'!G42+'Exit Fee (ex Tax)'!G53+'Exit Fee (ex Tax)'!G64","v":318.62873649370636},{"$f":"'Exit Fee (ex Tax)'!V19+'Exit Fee (ex Tax)'!H31+'Exit Fee (ex Tax)'!H42+'Exit Fee (ex Tax)'!H53+'Exit Fee (ex Tax)'!H64","v":288.67567762166442}]
[null,"Three Phase CT",{"$f":"'Exit Fee (ex Tax)'!Q20+'Exit Fee (ex Tax)'!D32+'Exit Fee (ex Tax)'!D43+'Exit Fee (ex Tax)'!D54+'Exit Fee (ex Tax)'!D65","v":704.3010073489113},{"$f":"'Exit Fee (ex Tax)'!R20+'Exit Fee (ex Tax)'!D32+'Exit Fee (ex Tax)'!D43+'Exit Fee (ex Tax)'!D54+'Exit Fee (ex Tax)'!D65","v":620.70342390602389},{"$f":"'Exit Fee (ex Tax)'!S20+'Exit Fee (ex Tax)'!E32+'Exit Fee (ex Tax)'!E43+'Exit Fee (ex Tax)'!E54+'Exit Fee (ex Tax)'!E65","v":555.44514709963528},{"$f":"'Exit Fee (ex Tax)'!T20+'Exit Fee (ex Tax)'!F32+'Exit Fee (ex Tax)'!F43+'Exit Fee (ex Tax)'!F54+'Exit Fee (ex Tax)'!F65","v":499.65255203677009},{"$f":"'Exit Fee (ex Tax)'!U20+'Exit Fee (ex Tax)'!G32+'Exit Fee (ex Tax)'!G43+'Exit Fee (ex Tax)'!G54+'Exit Fee (ex Tax)'!G65","v":448.51873019896493},{"$f":"'Exit Fee (ex Tax)'!V20+'Exit Fee (ex Tax)'!H32+'Exit Fee (ex Tax)'!H43+'Exit Fee (ex Tax)'!H54+'Exit Fee (ex Tax)'!H65","v":403.52791895942903}]

{"sheet":"Tax","index":3,"n_rows":26,"n_cols":8,"rows_kept":26,"cut":false,"hidden":false,"merged":[[1,2,1,3]]}
[]
[null,null,"Tax calculation ($2015)"]
[]
[null,null,"Single Phase","Drop down box to determine tax for each meter class - copy each result into table at bottom"]
[null,null,null,2016,2017,2018,2019,2020]
[null,null,"Revenue from Exit Fee (ex Tax)",{"$f":"OFFSET('Exit Fee (ex Tax)'!D$72,MATCH($C$4,'Exit Fee (ex Tax)'!$B$73:$B$77,0),,,)","v":388.22634045022858},{"$f":"OFFSET('Exit Fee (ex Tax)'!E$72,MATCH($C$4,'Exit Fee (ex Tax)'!$B$73:$B$77,0),,,)","v":354.23307484418808},{"$f":"OFFSET('Exit Fee (ex Tax)'!F$72,MATCH($C$4,'Exit Fee (ex Tax)'!$B$73:$B$77,0),,,)","v":316.95675661831774},{"$f":"OFFSET('Exit Fee (ex Tax)'!G$72,MATCH($C$4,'Exit Fee (ex Tax)'!$B$73:$B$77,0),,,)","v":278.00704764967065},{"$f":"OFFSET('Exit Fee (ex Tax)'!H$72,MATCH($C$4,'Exit Fee (ex Tax)'!$B$73:$B$77,0),,,)","v":244.09474120099935}]
[]
[null,null,"Tax Expenses"]
[null,null," - Opex",{"$f":"OFFSET('Exit Fee (ex Tax)'!D$28,MATCH($C$4,'Exit Fee (ex Tax)'!$B$29:$B$33,0),,,)+OFFSET('Exit Fee (ex Tax)'!D$39,MATCH($C$4,'Exit Fee (ex Tax)'!$B$40:$B$44,0),,,)+OFFSET('Exit Fee (ex Tax)'!D$50,MATCH($C$4,'Exit Fee (ex Tax)'!$B$51:$B$55,0),,,)","v":76.08},{"$f":"OFFSET('Exit Fee (ex Tax)'!E$28,MATCH($C$4,'Exit Fee (ex Tax)'!$B$29:$B$33,0),,,)+OFFSET('Exit Fee (ex Tax)'!E$39,MATCH($C$4,'Exit Fee (ex Tax)'!$B$40:$B$44,0),,,)+OFFSET('Exit Fee (ex Tax)'!E$50,MATCH($C$4,'Exit Fee (ex Tax)'!$B$51:$B$55,0),,,)","v":76.08},{"$f":"OFFSET('Exit Fee (ex Tax)'!F$28,MATCH($C$4,'Exit Fee (ex Tax)'!$B$29:$B$33,0),,,)+OFFSET('Exit Fee (ex Tax)'!F$39,MATCH($C$4,'Exit Fee (ex Tax)'!$B$40:$B$44,0),,,)+OFFSET('Exit Fee (ex Tax)'!F$50,MATCH($C$4,'Exit Fee (ex Tax)'!$B$51:$B$55,0),,,)","v":76.08},{"$f":"OFFSET('Exit Fee (ex Tax)'!G$28,MATCH($C$4,'Exit Fee (ex Tax)'!$B$29:$B$33,0),,,)+OFFSET('Exit Fee (ex Tax)'!G$39,MATCH($C$4,'Exit Fee (ex Tax)'!$B$40:$B$44,0),,,)+OFFSET('Exit Fee (ex Tax)'!G$50,MATCH($C$4,'Exit Fee (ex Tax)'!$B$51:$B$55,0),,,)","v":76.08},{"$f":"OFFSET('Exit Fee (ex Tax)'!H$28,MATCH($C$4,'Exit Fee (ex Tax)'!$B$29:$B$33,0),,,)+OFFSET('Exit Fee (ex Tax)'!H$39,MATCH($C$4,'Exit Fee (ex Tax)'!$B$40:$B$44,0),,,)+OFFSET('Exit Fee (ex Tax)'!H$50,MATCH($C$4,'Exit Fee (ex Tax)'!$B$51:$B$55,0),,,)","v":76.08}]
[null,null," - WDV of meter for Tax purposes",0,0,0,0,0]
[null,null," - Interest",0,0,0,0,0]
[null,null,"Total Tax Expenses",{"$f":"SUM(D9:D11)","v":76.08},{"$f":"SUM(E9:E11)","v":76.08},76.08,76.08,76.08]
[]
[null,null,"Value of Imputation Credits",{"$f":"-D15*Inputs!$C$9","v":-45.679952261009056},{"$f":"-E15*Inputs!$C$9","v":-40.705328025978744},{"$f":"-F15*Inputs!$C$9","v":-35.25025706609528},{"$f":"-G15*Inputs!$C$9","v":-29.550299656049361},{"$f":"-H15*Inputs!$C$9","v":-24.587523102585273}]
[null,null,"Intermediate Tax Calculation",{"$f":"(D6-D12)*Inputs!$C$10/(1-(1-Inputs!$C$9)*Inputs!$C$10)","v":114.19988065252264},{"$f":"(E6-E12)*Inputs!$C$10/(1-(1-Inputs!$C$9)*Inputs!$C$10)","v":101.76332006494685},{"$f":"(F6-F12)*Inputs!$C$10/(1-(1-Inputs!$C$9)*Inputs!$C$10)","v":88.125642665238203},{"$f":"(G6-G12)*Inputs!$C$10/(1-(1-Inputs!$C$9)*Inputs!$C$10)","v":73.875749140123403},{"$f":"(H6-H12)*Inputs!$C$10/(1-(1-Inputs!$C$9)*Inputs!$C$10)","v":61.468807756463178}]
[null,null,{"$f":"\"Is \"&Inputs!C4&\" forecasting to have tax losses in this year?\"","v":"Is United Energy forecasting to have tax losses in this year?"},"Yes","Yes","Yes","Yes","Yes"]
[]
[null,null,null,2016,2017,2018,2019,2020]
[null,null,{"$f":"C4","v":"Single Phase"},{"$f":"IF(Tax!D16=Inputs!$BB$6,SUM(D14:D15),0)","v":0},{"$f":"IF(Tax!E16=Inputs!$BB$6,SUM(E14:E15),0)","v":0},{"$f":"IF(Tax!F16=Inputs!$BB$6,SUM(F14:F15),0)","v":0},{"$f":"IF(Tax!G16=Inputs!$BB$6,SUM(G14:G15),0)","v":0},{"$f":"IF(Tax!H16=Inputs!$BB$6,SUM(H14:H15),0)","v":0}]
[]
[null,null,null,2016,2017,2018,2019,2020]
[null,null,{"$f":"'Exit Fee (ex Tax)'!B73","v":"Single Phase"},0,0,0,0,0]
[null,null,{"$f":"'Exit Fee (ex Tax)'!B74","v":"Single Phase, Two Element"},0,0,0,0,0]
[null,null,{"$f":"'Exit Fee (ex Tax)'!B75","v":"Three Phase DC"},0,0,0,0,0]
[null,null,{"$f":"'Exit Fee (ex Tax)'!B76","v":"Three Phase CT"},0,0,0,0,0]
[null,null,{"$f":"'Exit Fee (ex Tax)'!B77","v":""},0,0,0,0,0]

{"sheet":"Exit Fee (ex Tax)","index":4,"n_rows":77,"n_cols":22,"rows_kept":77,"cut":false,"hidden":false,"merged":[[69,1,69,2],[1,1,1,2],[13,1,13,2],[25,1,25,2],[36,1,36,2],[47,1,47,2],[58,1,58,2]]}
[]
[null,"Summary of Average Written Down Value in Each Year ($2015)"]
[]
[null,"Category","Unit",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,2015,2016,2017,2018,2019,2020]
[1,{"$f":"IF(Inputs!B24=\"\",\"\",Inputs!B24)","v":"Single Phase"},"Per this meter type",{"$f":"'UE - ComboREM'!D162","v":923.57165762310524},{"$f":"'UE - ComboREM'!E162","v":466.42967026228104},{"$f":"'UE - ComboREM'!F162","v":389.92464922708024},{"$f":"'UE - ComboREM'!G162","v":364.7324500390157},{"$f":"'UE - ComboREM'!H162","v":344.3707285039647},{"$f":"'UE - ComboREM'!I162","v":312.11548095781063},{"$f":"'UE - ComboREM'!J162","v":276.02789712623382},{"$f":"'UE - ComboREM'!K162","v":247.78609344295663},{"$f":"'UE - ComboREM'!L162","v":222.22314614076814},{"$f":"'UE - ComboREM'!M162","v":198.4125843843409},{"$f":"'UE - ComboREM'!N162","v":174.69998273700276},{"$f":"'UE - ComboREM'!O162","v":151.09111818521217},null,{"$f":"'UE - ESC'!J189","v":276.02789712623382},{"$f":"'UE - ESC'!K189","v":247.87124586912245},{"$f":"'UE - ESC'!L189","v":222.52653443391389},{"$f":"'UE - ESC'!M189","v":198.98513635269717},{"$f":"'UE - ESC'!N189","v":175.54031583544028},{"$f":"'UE - ESC'!O189","v":152.19777887389188}]
[2,{"$f":"IF(Inputs!B25=\"\",\"\",Inputs!B25)","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"'UE - ComboREM'!D172","v":955.58087005418452},{"$f":"'UE - ComboREM'!E172","v":922.62980556955745},{"$f":"'UE - ComboREM'!F172","v":856.72767660030343},{"$f":"'UE - ComboREM'!G172","v":790.82554763104929},{"$f":"'UE - ComboREM'!H172","v":400.66253366923479},{"$f":"'UE - ComboREM'!I172","v":324.29499777970739},{"$f":"'UE - ComboREM'!J172","v":271.87672517027693},{"$f":"'UE - ComboREM'!K172","v":247.66954019232261},{"$f":"'UE - ComboREM'!L172","v":226.2037204387469},{"$f":"'UE - ComboREM'!M172","v":206.06571678964565},{"$f":"'UE - ComboREM'!N172","v":186.00719499405599},{"$f":"'UE - ComboREM'!O172","v":166.03145007108381},null,{"$f":"'UE - ESC'!J199","v":271.87672517027693},{"$f":"'UE - ESC'!K199","v":247.16416698996568},{"$f":"'UE - ESC'!L199","v":224.74621163222582},{"$f":"'UE - ESC'!M199","v":203.69899203514856},{"$f":"'UE - ESC'!N199","v":182.73588572648961},{"$f":"'UE - ESC'!O199","v":161.86043248282945}]
[3,{"$f":"IF(Inputs!B26=\"\",\"\",Inputs!B26)","v":"Three Phase DC"},"Per this meter type",{"$f":"'UE - ComboREM'!D182","v":0},{"$f":"'UE - ComboREM'!E182","v":518.4846618853436},{"$f":"'UE - ComboREM'!F182","v":574.94295677335037},{"$f":"'UE - ComboREM'!G182","v":549.82557484835945},{"$f":"'UE - ComboREM'!H182","v":525.62898307889634},{"$f":"'UE - ComboREM'!I182","v":417.15003785478774},{"$f":"'UE - ComboREM'!J182","v":342.67440082063274},{"$f":"'UE - ComboREM'!K182","v":305.5547974397399},{"$f":"'UE - ComboREM'!L182","v":275.14887887816997},{"$f":"'UE - ComboREM'!M182","v":248.53420018425805},{"$f":"'UE - ComboREM'!N182","v":222.01533775126526},{"$f":"'UE - ComboREM'!O182","v":195.59751406575924},null,{"$f":"'UE - ESC'!J209","v":342.67440082063274},{"$f":"'UE - ESC'!K209","v":305.61809555010632},{"$f":"'UE - ESC'!L209","v":275.47966826663566},{"$f":"'UE - ESC'!M209","v":249.27760067619607},{"$f":"'UE - ESC'!N209","v":223.16946669855969},{"$f":"'UE - ESC'!O209","v":197.16038732514821}]
[4,{"$f":"IF(Inputs!B27=\"\",\"\",Inputs!B27)","v":"Three Phase CT"},"Per this meter type",{"$f":"'UE - ComboREM'!D192","v":0},{"$f":"'UE - ComboREM'!E192","v":0},{"$f":"'UE - ComboREM'!F192","v":0},{"$f":"'UE - ComboREM'!G192","v":0},{"$f":"'UE - ComboREM'!H192","v":0},{"$f":"'UE - ComboREM'!I192","v":581.46444933805662},{"$f":"'UE - ComboREM'!J192","v":547.2198186332713},{"$f":"'UE - ComboREM'!K192","v":488.86349151562774},{"$f":"'UE - ComboREM'!L192","v":441.94648978155402},{"$f":"'UE - ComboREM'!M192","v":399.37765716655548},{"$f":"'UE - ComboREM'!N192","v":358.00675417168537},{"$f":"'UE - ComboREM'!O192","v":317.88135147125678},null,{"$f":"'UE - ESC'!J219","v":547.2198186332713},{"$f":"'UE - ESC'!K219","v":487.57779695316106},{"$f":"'UE - ESC'!L219","v":438.96530755337375},{"$f":"'UE - ESC'!M219","v":395.39300523479909},{"$f":"'UE - ESC'!N219","v":353.05946040381826},{"$f":"'UE - ESC'!O219","v":312.01262866291279}]
[5,{"$f":"IF(Inputs!B28=\"\",\"\",Inputs!B28)","v":"IT"},"Per meter",{"$f":"'UE - ComboREM'!D202","v":5475.4575664569511},{"$f":"'UE - ComboREM'!E202","v":1579.0726716720892},{"$f":"'UE - ComboREM'!F202","v":584.2396439269811},{"$f":"'UE - ComboREM'!G202","v":280.43491734717537},{"$f":"'UE - ComboREM'!H202","v":154.19260754071252},{"$f":"'UE - ComboREM'!I202","v":89.202691378139576},{"$f":"'UE - ComboREM'!J202","v":56.287303893448048},{"$f":"'UE - ComboREM'!K202","v":44.068937172608564},{"$f":"'UE - ComboREM'!L202","v":41.25521024209619},{"$f":"'UE - ComboREM'!M202","v":33.444534076813795},{"$f":"'UE - ComboREM'!N202","v":23.881369248467461},{"$f":"'UE - ComboREM'!O202","v":16.471307044222147},null,{"$f":"'UE - ESC'!J229","v":56.287303893448069},{"$f":"'UE - ESC'!K229","v":37.094005385962802},{"$f":"'UE - ESC'!L229","v":26.677163653998758},{"$f":"'UE - ESC'!M229","v":19.920611490741692},{"$f":"'UE - ESC'!N229","v":14.949525041412368},{"$f":"'UE - ESC'!O229","v":13.344398841245303}]
[6,{"$f":"IF(Inputs!B29=\"\",\"\",Inputs!B29)","v":"Communications"},"Per meter",{"$f":"'UE - ComboREM'!D212","v":0},{"$f":"'UE - ComboREM'!E212","v":0},{"$f":"'UE - ComboREM'!F212","v":7.6000552201580254},{"$f":"'UE - ComboREM'!G212","v":8.1440575777805488},{"$f":"'UE - ComboREM'!H212","v":6.0806946169630551},{"$f":"'UE - ComboREM'!I212","v":5.4746589058474147},{"$f":"'UE - ComboREM'!J212","v":4.799937014776968},{"$f":"'UE - ComboREM'!K212","v":3.8556557667414504},{"$f":"'UE - ComboREM'!L212","v":2.8365324515526837},{"$f":"'UE - ComboREM'!M212","v":1.7463730037454295},{"$f":"'UE - ComboREM'!N212","v":0.66148708161606673},{"$f":"'UE - ComboREM'!O212","v":0.10582977164702323},null,{"$f":"'UE - ESC'!J239","v":4.7999370147769671},{"$f":"'UE - ESC'!K239","v":3.8141056057432685},{"$f":"'UE - ESC'!L239","v":2.7239079665614327},{"$f":"'UE - ESC'!M239","v":1.7024285031485697},{"$f":"'UE - ESC'!N239","v":0.96757190780406055},{"$f":"'UE - ESC'!O239","v":0.46794550825193021}]
[7,{"$f":"IF(Inputs!B30=\"\",\"\",Inputs!B30)","v":"Other"},"Per meter",{"$f":"'UE - ComboREM'!D222","v":8.7415332033832396},{"$f":"'UE - ComboREM'!E222","v":5.7507666137948226},{"$f":"'UE - ComboREM'!F222","v":38.095141324973788},{"$f":"'UE - ComboREM'!G222","v":40.312879258142402},{"$f":"'UE - ComboREM'!H222","v":32.880151083750647},{"$f":"'UE - ComboREM'!I222","v":26.110250844549572},{"$f":"'UE - ComboREM'!J222","v":19.913947807414885},{"$f":"'UE - ComboREM'!K222","v":16.435654067921948},{"$f":"'UE - ComboREM'!L222","v":11.838186009771098},{"$f":"'UE - ComboREM'!M222","v":7.2732651534176016},{"$f":"'UE - ComboREM'!N222","v":2.6842085825843802},{"$f":"'UE - ComboREM'!O222","v":0.34648619991801283},null,{"$f":"'UE - ESC'!J249","v":19.913947807414885},{"$f":"'UE - ESC'!K249","v":16.137515961156783},{"$f":"'UE - ESC'!L249","v":10.998767925701241},{"$f":"'UE - ESC'!M249","v":6.5565068080807531},{"$f":"'UE - ESC'!N249","v":3.4621728459302576},{"$f":"'UE - ESC'!O249","v":1.6229459470190029}]
[null,"Not used"]
[]
[null,"Rolled up WDV per Meter Category in each year ($2015)"]
[]
[null,"Category","Unit",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,2015,2016,2017,2018,2019,2020]
[1,{"$f":"IF(Inputs!AX5=\"\",\"\",Inputs!AX5)","v":"Single Phase"},"Per this meter type",{"$f":"SUM(D5,D$9,D$10,D$11)","v":6407.7707572834397},{"$f":"SUM(E5,E$9,E$10,E$11)","v":2051.2531085481651},1019.8594896991932,693.62430422211401,537.52418174539093,432.90308208634718,357.02908584187372,312.14634045022859,278.1530748441881,240.87675661831773,201.92704764967064,168.01474120099937,null,{"$f":"SUM(Q5,Q$9,Q$10,Q$11)","v":357.02908584187378},304.91687282198535,262.9263739801753,227.16468315466818,194.91958563058697,167.63306917040811]
[2,{"$f":"IF(Inputs!AX6=\"\",\"\",Inputs!AX6)","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"SUM(D6,D$9,D$10,D$11)","v":6439.7799697145192},2507.4532438554415,1486.6625170724164,1119.7174018141477,593.81598691066097,445.08259890824394,352.87791388591683,312.02978719959458,282.13364914216686,248.52988902362247,213.23425990672388,182.95507308687101,null,{"$f":"SUM(Q6,Q$9,Q$10,Q$11)","v":352.87791388591688},304.20979394282858,265.14605117848726,231.87853883711958,202.1151555216363,177.29572277934568]
[3,{"$f":"IF(Inputs!AX7=\"\",\"\",Inputs!AX7)","v":"Three Phase DC"},"Per this meter type",{"$f":"SUM(D7,D$9,D$10,D$11)","v":5484.1990996603345},2103.3081001712276,1204.8777972454634,878.71742903145787,718.78243632032252,537.9376389833244,423.67558953627264,369.91504444701189,331.07880758158996,290.99837241823485,249.24240266393315,212.52113708154644,null,{"$f":"SUM(Q7,Q$9,Q$10,Q$11)","v":423.6755895362727},362.66372250296922,315.87950781289715,277.45714747816709,242.54873649370637,212.59567762166444]
[4,{"$f":"IF(Inputs!AX8=\"\",\"\",Inputs!AX8)","v":"Three Phase CT"},"Per this meter type",{"$f":"SUM(D8,D$9,D$10,D$11)","v":5484.1990996603345},1584.8234382858841,629.93484047211291,328.8918541830983,193.15345324142623,702.25205046659312,628.22100734891126,553.22373852289979,497.87641848497401,441.84182940053228,385.23381908435334,334.80497448704392,null,{"$f":"SUM(Q8,Q$9,Q$10,Q$11)","v":628.22100734891126},544.62342390602385,479.36514709963524,423.57255203677011,372.43873019896495,327.44791895942905]
[5,{"$f":"IF(Inputs!AX9=\"\",\"\",Inputs!AX9)","v":""}]
[]
[]
[null,"PLUS"]
[]
[null,"Admin costs of removing meter ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[1,{"$f":"B17","v":"Single Phase"},"Per this meter type",{"$f":"IF(Inputs!D65=\"\",\"\",Inputs!D65)","v":76.08},{"$f":"IF(Inputs!E65=\"\",\"\",Inputs!E65)","v":76.08},{"$f":"IF(Inputs!F65=\"\",\"\",Inputs!F65)","v":76.08},{"$f":"IF(Inputs!G65=\"\",\"\",Inputs!G65)","v":76.08},{"$f":"IF(Inputs!H65=\"\",\"\",Inputs!H65)","v":76.08}]
[2,{"$f":"B18","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"IF(Inputs!D66=\"\",\"\",Inputs!D66)","v":76.08},{"$f":"IF(Inputs!E66=\"\",\"\",Inputs!E66)","v":76.08},{"$f":"IF(Inputs!F66=\"\",\"\",Inputs!F66)","v":76.08},{"$f":"IF(Inputs!G66=\"\",\"\",Inputs!G66)","v":76.08},{"$f":"IF(Inputs!H66=\"\",\"\",Inputs!H66)","v":76.08}]
[3,"Three Phase DC","Per this meter type",{"$f":"IF(Inputs!D67=\"\",\"\",Inputs!D67)","v":76.08},{"$f":"IF(Inputs!E67=\"\",\"\",Inputs!E67)","v":76.08},{"$f":"IF(Inputs!F67=\"\",\"\",Inputs!F67)","v":76.08},{"$f":"IF(Inputs!G67=\"\",\"\",Inputs!G67)","v":76.08},{"$f":"IF(Inputs!H67=\"\",\"\",Inputs!H67)","v":76.08}]
[4,"Three Phase CT","Per this meter type",{"$f":"IF(Inputs!D68=\"\",\"\",Inputs!D68)","v":76.08},{"$f":"IF(Inputs!E68=\"\",\"\",Inputs!E68)","v":76.08},{"$f":"IF(Inputs!F68=\"\",\"\",Inputs!F68)","v":76.08},{"$f":"IF(Inputs!G68=\"\",\"\",Inputs!G68)","v":76.08},{"$f":"IF(Inputs!H68=\"\",\"\",Inputs!H68)","v":76.08}]
[5,"","Per this meter type",{"$f":"IF(Inputs!D69=\"\",\"\",Inputs!D69)","v":""},{"$f":"IF(Inputs!E69=\"\",\"\",Inputs!E69)","v":""},{"$f":"IF(Inputs!F69=\"\",\"\",Inputs!F69)","v":""},{"$f":"IF(Inputs!G69=\"\",\"\",Inputs!G69)","v":""},{"$f":"IF(Inputs!H69=\"\",\"\",Inputs!H69)","v":""}]
[]
[null,"PLUS"]
[]
[null,"Infill Comms cost ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[1,{"$f":"B29","v":"Single Phase"},"Per this meter type",{"$f":"Inputs!D75","v":0},{"$f":"Inputs!E75","v":0},{"$f":"Inputs!F75","v":0},{"$f":"Inputs!G75","v":0},{"$f":"Inputs!H75","v":0}]
[2,{"$f":"B30","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"Inputs!D76","v":0},{"$f":"Inputs!E76","v":0},{"$f":"Inputs!F76","v":0},{"$f":"Inputs!G76","v":0},{"$f":"Inputs!H76","v":0}]
[3,"Three Phase DC","Per this meter type",{"$f":"Inputs!D77","v":0},{"$f":"Inputs!E77","v":0},{"$f":"Inputs!F77","v":0},{"$f":"Inputs!G77","v":0},{"$f":"Inputs!H77","v":0}]
[4,"Three Phase CT","Per this meter type",{"$f":"Inputs!D78","v":0},{"$f":"Inputs!E78","v":0},{"$f":"Inputs!F78","v":0},{"$f":"Inputs!G78","v":0},{"$f":"Inputs!H78","v":0}]
[5,"","Per this meter type",{"$f":"Inputs!D79","v":0},{"$f":"Inputs!E79","v":0},{"$f":"Inputs!F79","v":0},{"$f":"Inputs!G79","v":0},{"$f":"Inputs!H79","v":0}]
[]
[null,"PLUS"]
[]
[null,"Other taxable operating costs ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B40","v":"Single Phase"},"Per this meter type",{"$f":"Inputs!D85","v":0},{"$f":"Inputs!E85","v":0},{"$f":"Inputs!F85","v":0},{"$f":"Inputs!G85","v":0},{"$f":"Inputs!H85","v":0}]
[null,{"$f":"B41","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"Inputs!D86","v":0},{"$f":"Inputs!E86","v":0},{"$f":"Inputs!F86","v":0},{"$f":"Inputs!G86","v":0},{"$f":"Inputs!H86","v":0}]
[null,"Three Phase DC","Per this meter type",{"$f":"Inputs!D87","v":0},{"$f":"Inputs!E87","v":0},{"$f":"Inputs!F87","v":0},{"$f":"Inputs!G87","v":0},{"$f":"Inputs!H87","v":0}]
[null,"Three Phase CT","Per this meter type",{"$f":"Inputs!D88","v":0},{"$f":"Inputs!E88","v":0},{"$f":"Inputs!F88","v":0},{"$f":"Inputs!G88","v":0},{"$f":"Inputs!H88","v":0}]
[null,"","Per this meter type",{"$f":"Inputs!D89","v":0},{"$f":"Inputs!E89","v":0},{"$f":"Inputs!F89","v":0},{"$f":"Inputs!G89","v":0},{"$f":"Inputs!H89","v":0}]
[]
[null,"PLUS"]
[]
[null,"Other (non taxable) operating costs ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B51","v":"Single Phase"},"Per this meter type",{"$f":"Inputs!D95","v":0},{"$f":"Inputs!E95","v":0},{"$f":"Inputs!F95","v":0},{"$f":"Inputs!G95","v":0},{"$f":"Inputs!H95","v":0}]
[null,{"$f":"B52","v":"Single Phase, Two Element"},"Per this meter type",{"$f":"Inputs!D96","v":0},{"$f":"Inputs!E96","v":0},{"$f":"Inputs!F96","v":0},{"$f":"Inputs!G96","v":0},{"$f":"Inputs!H96","v":0}]
[null,"Three Phase DC","Per this meter type",{"$f":"Inputs!D97","v":0},{"$f":"Inputs!E97","v":0},{"$f":"Inputs!F97","v":0},{"$f":"Inputs!G97","v":0},{"$f":"Inputs!H97","v":0}]
[null,"Three Phase CT","Per this meter type",{"$f":"Inputs!D98","v":0},{"$f":"Inputs!E98","v":0},{"$f":"Inputs!F98","v":0},{"$f":"Inputs!G98","v":0},{"$f":"Inputs!H98","v":0}]
[null,"","Per this meter type",{"$f":"Inputs!D99","v":0},{"$f":"Inputs!E99","v":0},{"$f":"Inputs!F99","v":0},{"$f":"Inputs!G99","v":0},{"$f":"Inputs!H99","v":0}]
[]
[null,"PLUS"]
[]
[null,"EXIT FEE (ex TAX) - BY METER CLASS ($2015)"]
[]
[null,"Category","Unit",2016,2017,2018,2019,2020]
[null,{"$f":"B62","v":"Single Phase"},"Per this meter type",{"$f":"SUM(K17,D29,D40,D51,D62)","v":388.22634045022858},{"$f":"SUM(L17,E29,E40,E51,E62)","v":354.23307484418808},316.95675661831774,278.00704764967065,244.09474120099935]
[null,{"$f":"B63","v":"Single Phase, Two Element"},"Per this meter type",388.10978719959456,358.21364914216684,324.60988902362249,289.31425990672386,259.03507308687102]
[null,"Three Phase DC","Per this meter type",445.99504444701188,407.15880758158994,367.07837241823484,325.32240266393313,288.60113708154643]
[null,"Three Phase CT","Per this meter type",629.30373852289983,573.95641848497405,517.92182940053226,461.31381908435333,410.88497448704391]
[null,"","Per this meter type",0,0,0,0,{"$f":"SUM(O21,H33,H44,H55,H66)","v":0}]

{"sheet":"UE - ComboREM","index":5,"n_rows":232,"n_cols":15,"rows_kept":232,"cut":false,"hidden":false,"merged":[[2,1,2,2],[21,1,21,2],[40,1,40,2],[59,1,59,2],[184,1,184,2],[157,1,161,1],[167,1,171,1],[177,1,181,1],[164,1,164,2],[174,1,174,2],[78,1,78,2],[97,1,97,2],[116,1,116,2],[135,1,135,2],[154,1,154,2],[217,1,221,1],[227,1,231,1],[187,1,191,1],[197,1,201,1],[207,1,211,1],[194,1,194,2],[204,1,204,2],[214,1,214,2],[224,1,224,2]]}
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A5,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Single Phase - 2015$"}]
[]
[1,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$5,)","v":"Single Phase"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"TRANSPOSE(Inputs!D37:P37)","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$5,)","v":15},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D33,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!D33),0)","v":353536.86107841693},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E33,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!E33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F33,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!F33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G33,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!G33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H33,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!H33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I33,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!I33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J33,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!J33),0)","v":707073.72215683386},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K33,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!K33),0)","v":546375.14893937157},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L33,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!L33),0)","v":546375.14893937157},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M33,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!M33),0)","v":546375.14893937157},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N33,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!N33),0)","v":546375.14893937157},{"$f":"IFERROR(IF($B6<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O33,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T33/'UE - ESC'!$W$33)),'UE - AER'!O33),0)","v":546375.14893937157}]
[null,2010,{"$f":"C6","v":15},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D34,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!D34),0)","v":0},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E34,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!E34),0)","v":914813.66719791212},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F34,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!F34),0)","v":1829627.3343958242},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G34,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!G34),0)","v":1829627.3343958242},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H34,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!H34),0)","v":1829627.3343958242},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I34,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!I34),0)","v":1829627.3343958242},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J34,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!J34),0)","v":1829627.3343958242},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K34,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!K34),0)","v":1580132.6978873028},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L34,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!L34),0)","v":1580132.6978873028},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M34,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!M34),0)","v":1580132.6978873028},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N34,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!N34),0)","v":1580132.6978873028},{"$f":"IFERROR(IF($B7<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O34,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T34/'UE - ESC'!$W$33)),'UE - AER'!O34),0)","v":1580132.6978873028}]
[null,2011,{"$f":"C7","v":15},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D35,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!D35),0)","v":0},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E35,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!E35),0)","v":0},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F35,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!F35),0)","v":1512056.728251212},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G35,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!G35),0)","v":3024113.4565024241},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H35,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!H35),0)","v":3024113.4565024241},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I35,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!I35),0)","v":3024113.4565024241},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J35,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!J35),0)","v":3024113.4565024241},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K35,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!K35),0)","v":2886653.7539341319},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L35,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!L35),0)","v":2886653.7539341319},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M35,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!M35),0)","v":2886653.7539341319},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N35,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!N35),0)","v":2886653.7539341319},{"$f":"IFERROR(IF($B8<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O35,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T35/'UE - ESC'!$W$33)),'UE - AER'!O35),0)","v":2886653.7539341319}]
[null,2012,15,{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D36,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!D36),0)","v":0},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E36,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!E36),0)","v":0},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F36,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!F36),0)","v":0},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G36,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!G36),0)","v":1638916.8078562573},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H36,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!H36),0)","v":3277833.6157125146},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I36,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!I36),0)","v":3277833.6157125146},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J36,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!J36),0)","v":3277833.6157125146},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K36,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!K36),0)","v":3426826.0527903559},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L36,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!L36),0)","v":3426826.0527903559},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M36,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!M36),0)","v":3426826.0527903559},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N36,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!N36),0)","v":3426826.0527903559},{"$f":"IFERROR(IF($B9<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O36,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T36/'UE - ESC'!$W$33)),'UE - AER'!O36),0)","v":3426826.0527903559}]
[null,2013,15,{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D37,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!D37),0)","v":0},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E37,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!E37),0)","v":0},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F37,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!F37),0)","v":0},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G37,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!G37),0)","v":0},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H37,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!H37),0)","v":1334919.155732431},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I37,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!I37),0)","v":2669838.311464862},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J37,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!J37),0)","v":2669838.311464862},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K37,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!K37),0)","v":3033907.1721191616},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L37,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!L37),0)","v":3033907.1721191616},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M37,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!M37),0)","v":3033907.1721191616},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N37,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!N37),0)","v":3033907.1721191616},{"$f":"IFERROR(IF($B10<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O37,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T37/'UE - ESC'!$W$33)),'UE - AER'!O37),0)","v":3033907.1721191616}]
[null,2014,15,{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D38,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!D38),0)","v":0},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E38,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!E38),0)","v":0},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F38,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!F38),0)","v":0},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G38,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!G38),0)","v":0},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H38,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!H38),0)","v":0},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I38,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!I38),0)","v":342613.60009540926},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J38,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!J38),0)","v":685227.20019081852},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K38,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!K38),0)","v":840960.65477964096},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L38,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!L38),0)","v":840960.65477964096},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M38,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!M38),0)","v":840960.65477964096},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N38,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!N38),0)","v":840960.65477964096},{"$f":"IFERROR(IF($B11<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O38,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T38/'UE - ESC'!$W$33)),'UE - AER'!O38),0)","v":840960.65477964096}]
[null,2015,15,{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D39,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!D39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E39,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!E39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F39,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!F39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G39,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!G39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H39,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!H39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I39,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!I39),0)","v":0},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J39,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!J39),0)","v":34582.19749303117},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K39,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!K39),0)","v":91171.247936173095},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L39,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!L39),0)","v":91171.247936173095},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M39,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!M39),0)","v":91171.247936173095},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N39,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!N39),0)","v":91171.247936173095},{"$f":"IFERROR(IF($B12<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O39,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T39/'UE - ESC'!$W$33)),'UE - AER'!O39),0)","v":91171.247936173095}]
[null,2016,15,{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D40,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!D40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E40,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!E40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F40,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!F40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G40,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!G40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H40,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!H40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I40,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!I40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J40,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!J40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K40,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!K40),0)","v":0},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L40,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!L40),0)","v":63952.430455706664},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M40,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!M40),0)","v":63952.430455706664},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N40,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!N40),0)","v":63952.430455706664},{"$f":"IFERROR(IF($B13<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O40,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T40/'UE - ESC'!$W$33)),'UE - AER'!O40),0)","v":63952.430455706664}]
[null,2017,15,{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D41,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!D41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E41,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!E41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F41,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!F41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G41,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!G41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H41,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!H41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I41,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!I41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J41,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!J41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K41,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!K41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L41,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!L41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M41,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!M41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N41,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!N41),0)","v":0},{"$f":"IFERROR(IF($B14<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O41,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T41/'UE - ESC'!$W$33)),'UE - AER'!O41),0)","v":0}]
[null,2018,15,{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D42,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!D42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E42,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!E42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F42,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!F42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G42,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!G42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H42,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!H42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I42,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!I42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J42,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!J42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K42,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!K42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L42,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!L42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M42,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!M42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N42,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!N42),0)","v":0},{"$f":"IFERROR(IF($B15<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O42,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T42/'UE - ESC'!$W$33)),'UE - AER'!O42),0)","v":0}]
[null,2019,15,{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D43,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!D43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E43,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!E43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F43,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!F43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G43,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!G43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H43,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!H43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I43,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!I43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J43,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!J43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K43,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!K43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L43,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!L43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M43,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!M43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N43,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!N43),0)","v":0},{"$f":"IFERROR(IF($B16<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O43,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T43/'UE - ESC'!$W$33)),'UE - AER'!O43),0)","v":0}]
[null,2020,15,{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D44,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!D44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E44,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!E44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F44,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!F44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G44,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!G44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H44,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!H44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I44,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!I44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J44,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!J44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K44,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!K44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L44,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!L44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M44,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!M44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N44,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!N44),0)","v":0},{"$f":"IFERROR(IF($B17<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O44,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T44/'UE - ESC'!$W$33)),'UE - AER'!O44),0)","v":0}]
[null,0,15,{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(D$5<Inputs!$C$7,'UE - ESC'!D45,IF(D$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!D45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(E$5<Inputs!$C$7,'UE - ESC'!E45,IF(E$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!E45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(F$5<Inputs!$C$7,'UE - ESC'!F45,IF(F$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!F45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(G$5<Inputs!$C$7,'UE - ESC'!G45,IF(G$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!G45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(H$5<Inputs!$C$7,'UE - ESC'!H45,IF(H$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!H45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(I$5<Inputs!$C$7,'UE - ESC'!I45,IF(I$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!I45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(J$5<Inputs!$C$7,'UE - ESC'!J45,IF(J$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!J45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(K$5<Inputs!$C$7,'UE - ESC'!K45,IF(K$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!K45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(L$5<Inputs!$C$7,'UE - ESC'!L45,IF(L$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!L45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(M$5<Inputs!$C$7,'UE - ESC'!M45,IF(M$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!M45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(N$5<Inputs!$C$7,'UE - ESC'!N45,IF(N$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!N45),0)","v":0},{"$f":"IFERROR(IF($B18<Inputs!$C$7,IF(O$5<Inputs!$C$7,'UE - ESC'!O45,IF(O$5>=Inputs!$C$7+'UE - ESC'!$W$33,0,'UE - ESC'!$T45/'UE - ESC'!$W$33)),'UE - AER'!O45),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D6:D18)","v":353536.86107841693},1621887.3893547459,4048757.7848038701,7199731.3209113395,10173567.284500027,11851100.040327869,12228295.837916309,12406026.728386136,12469979.158841843,12469979.158841843,12469979.158841843,12469979.158841843]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A24,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Single Phase, Two Element - 2015$"}]
[]
[2,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$24,)","v":"Single Phase, Two Element"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B6","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$24,)","v":15},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D52,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!D52),0)","v":40793.417831968291},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E52,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!E52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F52,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!F52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G52,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!G52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H52,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!H52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I52,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!I52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J52,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!J52),0)","v":81586.835663936581},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K52,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!K52),0)","v":53345.238703343151},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L52,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!L52),0)","v":53345.238703343151},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M52,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!M52),0)","v":53345.238703343151},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N52,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!N52),0)","v":53345.238703343151},{"$f":"IFERROR(IF($B25<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O52,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T52/'UE - ESC'!$W$52)),'UE - AER'!O52),0)","v":53345.238703343151}]
[null,{"$f":"B7","v":2010},{"$f":"C25","v":15},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D53,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!D53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E53,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!E53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F53,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!F53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G53,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!G53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H53,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!H53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I53,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!I53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J53,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!J53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K53,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!K53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L53,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!L53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M53,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!M53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N53,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!N53),0)","v":0},{"$f":"IFERROR(IF($B26<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O53,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T53/'UE - ESC'!$W$52)),'UE - AER'!O53),0)","v":0}]
[null,2011,{"$f":"C26","v":15},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D54,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!D54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E54,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!E54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F54,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!F54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G54,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!G54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H54,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!H54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I54,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!I54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J54,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!J54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K54,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!K54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L54,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!L54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M54,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!M54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N54,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!N54),0)","v":0},{"$f":"IFERROR(IF($B27<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O54,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T54/'UE - ESC'!$W$52)),'UE - AER'!O54),0)","v":0}]
[null,2012,15,{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D55,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!D55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E55,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!E55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F55,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!F55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G55,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!G55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H55,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!H55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I55,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!I55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J55,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!J55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K55,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!K55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L55,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!L55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M55,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!M55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N55,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!N55),0)","v":0},{"$f":"IFERROR(IF($B28<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O55,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T55/'UE - ESC'!$W$52)),'UE - AER'!O55),0)","v":0}]
[null,2013,15,{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D56,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!D56),0)","v":0},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E56,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!E56),0)","v":0},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F56,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!F56),0)","v":0},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G56,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!G56),0)","v":0},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H56,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!H56),0)","v":416152.2049269859},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I56,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!I56),0)","v":832304.4098539718},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J56,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!J56),0)","v":832304.4098539718},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K56,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!K56),0)","v":800292.7017826651},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L56,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!L56),0)","v":800292.7017826651},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M56,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!M56),0)","v":800292.7017826651},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N56,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!N56),0)","v":800292.7017826651},{"$f":"IFERROR(IF($B29<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O56,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T56/'UE - ESC'!$W$52)),'UE - AER'!O56),0)","v":800292.7017826651}]
[null,2014,15,{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D57,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!D57),0)","v":0},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E57,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!E57),0)","v":0},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F57,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!F57),0)","v":0},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G57,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!G57),0)","v":0},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H57,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!H57),0)","v":0},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I57,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!I57),0)","v":109368.42925408327},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J57,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!J57),0)","v":218736.85850816654},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K57,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!K57),0)","v":227149.81460463448},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L57,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!L57),0)","v":227149.81460463448},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M57,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!M57),0)","v":227149.81460463448},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N57,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!N57),0)","v":227149.81460463448},{"$f":"IFERROR(IF($B30<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O57,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T57/'UE - ESC'!$W$52)),'UE - AER'!O57),0)","v":227149.81460463448}]
[null,2015,15,{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D58,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!D58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E58,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!E58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F58,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!F58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G58,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!G58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H58,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!H58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I58,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!I58),0)","v":0},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J58,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!J58),0)","v":3343.1508616099632},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K58,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!K58),0)","v":7457.7980758991489},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L58,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!L58),0)","v":7457.7980758991489},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M58,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!M58),0)","v":7457.7980758991489},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N58,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!N58),0)","v":7457.7980758991489},{"$f":"IFERROR(IF($B31<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O58,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T58/'UE - ESC'!$W$52)),'UE - AER'!O58),0)","v":7457.7980758991489}]
[null,2016,15,{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D59,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!D59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E59,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!E59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F59,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!F59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G59,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!G59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H59,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!H59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I59,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!I59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J59,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!J59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K59,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!K59),0)","v":0},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L59,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!L59),0)","v":5538.7858258216993},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M59,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!M59),0)","v":5538.7858258216993},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N59,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!N59),0)","v":5538.7858258216993},{"$f":"IFERROR(IF($B32<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O59,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T59/'UE - ESC'!$W$52)),'UE - AER'!O59),0)","v":5538.7858258216993}]
[null,2017,15,{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D60,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!D60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E60,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!E60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F60,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!F60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G60,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!G60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H60,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!H60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I60,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!I60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J60,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!J60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K60,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!K60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L60,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!L60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M60,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!M60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N60,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!N60),0)","v":0},{"$f":"IFERROR(IF($B33<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O60,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T60/'UE - ESC'!$W$52)),'UE - AER'!O60),0)","v":0}]
[null,2018,15,{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D61,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!D61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E61,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!E61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F61,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!F61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G61,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!G61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H61,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!H61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I61,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!I61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J61,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!J61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K61,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!K61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L61,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!L61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M61,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!M61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N61,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!N61),0)","v":0},{"$f":"IFERROR(IF($B34<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O61,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T61/'UE - ESC'!$W$52)),'UE - AER'!O61),0)","v":0}]
[null,2019,15,{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D62,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!D62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E62,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!E62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F62,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!F62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G62,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!G62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H62,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!H62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I62,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!I62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J62,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!J62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K62,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!K62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L62,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!L62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M62,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!M62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N62,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!N62),0)","v":0},{"$f":"IFERROR(IF($B35<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O62,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T62/'UE - ESC'!$W$52)),'UE - AER'!O62),0)","v":0}]
[null,2020,15,{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D63,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!D63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E63,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!E63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F63,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!F63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G63,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!G63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H63,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!H63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I63,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!I63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J63,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!J63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K63,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!K63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L63,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!L63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M63,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!M63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N63,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!N63),0)","v":0},{"$f":"IFERROR(IF($B36<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O63,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T63/'UE - ESC'!$W$52)),'UE - AER'!O63),0)","v":0}]
[null,0,15,{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(D$24<Inputs!$C$7,'UE - ESC'!D64,IF(D$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!D64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(E$24<Inputs!$C$7,'UE - ESC'!E64,IF(E$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!E64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(F$24<Inputs!$C$7,'UE - ESC'!F64,IF(F$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!F64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(G$24<Inputs!$C$7,'UE - ESC'!G64,IF(G$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!G64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(H$24<Inputs!$C$7,'UE - ESC'!H64,IF(H$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!H64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(I$24<Inputs!$C$7,'UE - ESC'!I64,IF(I$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!I64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(J$24<Inputs!$C$7,'UE - ESC'!J64,IF(J$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!J64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(K$24<Inputs!$C$7,'UE - ESC'!K64,IF(K$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!K64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(L$24<Inputs!$C$7,'UE - ESC'!L64,IF(L$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!L64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(M$24<Inputs!$C$7,'UE - ESC'!M64,IF(M$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!M64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(N$24<Inputs!$C$7,'UE - ESC'!N64,IF(N$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!N64),0)","v":0},{"$f":"IFERROR(IF($B37<Inputs!$C$7,IF(O$24<Inputs!$C$7,'UE - ESC'!O64,IF(O$24>=Inputs!$C$7+'UE - ESC'!$W$52,0,'UE - ESC'!$T64/'UE - ESC'!$W$52)),'UE - AER'!O64),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D25:D37)","v":40793.417831968291},81586.835663936581,81586.835663936581,81586.835663936581,497739.04059092246,1023259.6747719917,1135971.2548876849,1088245.553166542,1093784.3389923638,1093784.3389923638,1093784.3389923638,1093784.3389923638]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A43,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Three Phase DC - 2015$"}]
[]
[3,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$43,)","v":"Three Phase DC"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B25","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$43,)","v":15},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D71,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!D71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E71,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!E71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F71,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!F71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G71,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!G71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H71,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!H71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I71,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!I71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J71,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!J71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K71,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!K71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L71,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!L71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M71,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!M71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N71,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!N71),0)","v":0},{"$f":"IFERROR(IF($B44<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O71,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T71/'UE - ESC'!$W$71)),'UE - AER'!O71),0)","v":0}]
[null,{"$f":"B26","v":2010},{"$f":"C44","v":15},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D72,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!D72),0)","v":0},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E72,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!E72),0)","v":3379.0896929768946},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F72,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!F72),0)","v":6758.1793859537893},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G72,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!G72),0)","v":6758.1793859537893},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H72,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!H72),0)","v":6758.1793859537893},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I72,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!I72),0)","v":6758.1793859537893},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J72,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!J72),0)","v":6758.1793859537893},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K72,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!K72),0)","v":5350.2253472134171},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L72,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!L72),0)","v":5350.2253472134171},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M72,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!M72),0)","v":5350.2253472134171},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N72,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!N72),0)","v":5350.2253472134171},{"$f":"IFERROR(IF($B45<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O72,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T72/'UE - ESC'!$W$71)),'UE - AER'!O72),0)","v":5350.2253472134171}]
[null,2011,{"$f":"C45","v":15},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D73,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!D73),0)","v":0},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E73,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!E73),0)","v":0},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F73,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!F73),0)","v":269765.50051618123},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G73,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!G73),0)","v":539531.00103236246},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H73,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!H73),0)","v":539531.00103236246},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I73,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!I73),0)","v":539531.00103236246},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J73,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!J73),0)","v":539531.00103236246},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K73,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!K73),0)","v":472089.62590331706},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L73,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!L73),0)","v":472089.62590331706},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M73,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!M73),0)","v":472089.62590331706},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N73,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!N73),0)","v":472089.62590331706},{"$f":"IFERROR(IF($B46<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O73,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T73/'UE - ESC'!$W$71)),'UE - AER'!O73),0)","v":472089.62590331706}]
[null,2012,15,{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D74,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!D74),0)","v":0},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E74,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!E74),0)","v":0},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F74,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!F74),0)","v":0},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G74,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!G74),0)","v":206691.87961163811},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H74,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!H74),0)","v":413383.75922327623},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I74,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!I74),0)","v":413383.75922327623},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J74,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!J74),0)","v":413383.75922327623},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K74,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!K74),0)","v":396159.43592230644},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L74,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!L74),0)","v":396159.43592230644},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M74,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!M74),0)","v":396159.43592230644},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N74,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!N74),0)","v":396159.43592230644},{"$f":"IFERROR(IF($B47<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O74,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T74/'UE - ESC'!$W$71)),'UE - AER'!O74),0)","v":396159.43592230644}]
[null,2013,15,{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D75,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!D75),0)","v":0},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E75,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!E75),0)","v":0},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F75,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!F75),0)","v":0},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G75,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!G75),0)","v":0},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H75,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!H75),0)","v":404953.58508951031},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I75,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!I75),0)","v":809907.17017902061},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J75,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!J75),0)","v":809907.17017902061},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K75,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!K75),0)","v":843653.30226981314},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L75,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!L75),0)","v":843653.30226981314},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M75,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!M75),0)","v":843653.30226981314},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N75,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!N75),0)","v":843653.30226981314},{"$f":"IFERROR(IF($B48<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O75,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T75/'UE - ESC'!$W$71)),'UE - AER'!O75),0)","v":843653.30226981314}]
[null,2014,15,{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D76,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!D76),0)","v":0},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E76,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!E76),0)","v":0},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F76,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!F76),0)","v":0},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G76,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!G76),0)","v":0},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H76,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!H76),0)","v":0},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I76,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!I76),0)","v":335945.81790650956},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J76,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!J76),0)","v":671891.63581301912},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K76,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!K76),0)","v":755878.09028964664},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L76,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!L76),0)","v":755878.09028964664},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M76,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!M76),0)","v":755878.09028964664},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N76,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!N76),0)","v":755878.09028964664},{"$f":"IFERROR(IF($B49<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O76,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T76/'UE - ESC'!$W$71)),'UE - AER'!O76),0)","v":755878.09028964664}]
[null,2015,15,{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D77,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!D77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E77,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!E77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F77,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!F77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G77,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!G77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H77,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!H77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I77,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!I77),0)","v":0},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J77,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!J77),0)","v":19542.556879521984},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K77,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!K77),0)","v":47227.84579217813},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L77,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!L77),0)","v":47227.84579217813},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M77,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!M77),0)","v":47227.84579217813},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N77,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!N77),0)","v":47227.84579217813},{"$f":"IFERROR(IF($B50<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O77,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T77/'UE - ESC'!$W$71)),'UE - AER'!O77),0)","v":47227.84579217813}]
[null,2016,15,{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D78,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!D78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E78,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!E78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F78,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!F78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G78,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!G78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H78,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!H78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I78,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!I78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J78,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!J78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K78,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!K78),0)","v":0},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L78,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!L78),0)","v":33231.143586252088},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M78,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!M78),0)","v":33231.143586252088},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N78,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!N78),0)","v":33231.143586252088},{"$f":"IFERROR(IF($B51<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O78,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T78/'UE - ESC'!$W$71)),'UE - AER'!O78),0)","v":33231.143586252088}]
[null,2017,15,{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D79,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!D79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E79,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!E79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F79,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!F79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G79,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!G79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H79,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!H79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I79,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!I79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J79,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!J79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K79,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!K79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L79,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!L79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M79,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!M79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N79,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!N79),0)","v":0},{"$f":"IFERROR(IF($B52<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O79,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T79/'UE - ESC'!$W$71)),'UE - AER'!O79),0)","v":0}]
[null,2018,15,{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D80,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!D80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E80,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!E80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F80,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!F80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G80,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!G80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H80,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!H80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I80,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!I80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J80,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!J80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K80,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!K80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L80,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!L80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M80,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!M80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N80,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!N80),0)","v":0},{"$f":"IFERROR(IF($B53<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O80,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T80/'UE - ESC'!$W$71)),'UE - AER'!O80),0)","v":0}]
[null,2019,15,{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D81,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!D81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E81,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!E81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F81,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!F81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G81,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!G81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H81,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!H81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I81,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!I81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J81,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!J81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K81,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!K81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L81,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!L81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M81,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!M81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N81,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!N81),0)","v":0},{"$f":"IFERROR(IF($B54<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O81,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T81/'UE - ESC'!$W$71)),'UE - AER'!O81),0)","v":0}]
[null,2020,15,{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D82,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!D82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E82,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!E82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F82,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!F82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G82,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!G82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H82,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!H82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I82,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!I82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J82,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!J82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K82,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!K82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L82,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!L82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M82,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!M82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N82,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!N82),0)","v":0},{"$f":"IFERROR(IF($B55<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O82,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T82/'UE - ESC'!$W$71)),'UE - AER'!O82),0)","v":0}]
[null,0,15,{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(D$43<Inputs!$C$7,'UE - ESC'!D83,IF(D$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!D83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(E$43<Inputs!$C$7,'UE - ESC'!E83,IF(E$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!E83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(F$43<Inputs!$C$7,'UE - ESC'!F83,IF(F$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!F83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(G$43<Inputs!$C$7,'UE - ESC'!G83,IF(G$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!G83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(H$43<Inputs!$C$7,'UE - ESC'!H83,IF(H$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!H83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(I$43<Inputs!$C$7,'UE - ESC'!I83,IF(I$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!I83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(J$43<Inputs!$C$7,'UE - ESC'!J83,IF(J$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!J83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(K$43<Inputs!$C$7,'UE - ESC'!K83,IF(K$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!K83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(L$43<Inputs!$C$7,'UE - ESC'!L83,IF(L$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!L83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(M$43<Inputs!$C$7,'UE - ESC'!M83,IF(M$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!M83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(N$43<Inputs!$C$7,'UE - ESC'!N83,IF(N$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!N83),0)","v":0},{"$f":"IFERROR(IF($B56<Inputs!$C$7,IF(O$43<Inputs!$C$7,'UE - ESC'!O83,IF(O$43>=Inputs!$C$7+'UE - ESC'!$W$71,0,'UE - ESC'!$T83/'UE - ESC'!$W$71)),'UE - AER'!O83),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D44:D56)","v":0},3379.0896929768946,276523.67990213505,752981.06002995442,1364626.5247311029,2105525.9277271228,2461014.3025131542,2520358.5255244747,2553589.6691107266,2553589.6691107266,2553589.6691107266,2553589.6691107266]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A62,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Three Phase CT - 2015$"}]
[]
[4,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$62,)","v":"Three Phase CT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B44","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$62,)","v":15},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D90,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!D90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E90,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!E90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F90,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!F90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G90,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!G90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H90,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!H90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I90,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!I90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J90,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!J90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K90,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!K90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L90,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!L90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M90,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!M90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N90,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!N90),0)","v":0},{"$f":"IFERROR(IF($B63<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O90,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T90/'UE - ESC'!$W$90)),'UE - AER'!O90),0)","v":0}]
[null,{"$f":"B45","v":2010},{"$f":"C63","v":15},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D91,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!D91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E91,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!E91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F91,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!F91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G91,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!G91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H91,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!H91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I91,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!I91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J91,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!J91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K91,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!K91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L91,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!L91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M91,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!M91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N91,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!N91),0)","v":0},{"$f":"IFERROR(IF($B64<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O91,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T91/'UE - ESC'!$W$90)),'UE - AER'!O91),0)","v":0}]
[null,2011,{"$f":"C64","v":15},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D92,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!D92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E92,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!E92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F92,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!F92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G92,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!G92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H92,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!H92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I92,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!I92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J92,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!J92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K92,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!K92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L92,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!L92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M92,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!M92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N92,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!N92),0)","v":0},{"$f":"IFERROR(IF($B65<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O92,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T92/'UE - ESC'!$W$90)),'UE - AER'!O92),0)","v":0}]
[null,2012,15,{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D93,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!D93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E93,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!E93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F93,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!F93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G93,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!G93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H93,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!H93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I93,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!I93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J93,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!J93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K93,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!K93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L93,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!L93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M93,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!M93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N93,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!N93),0)","v":0},{"$f":"IFERROR(IF($B66<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O93,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T93/'UE - ESC'!$W$90)),'UE - AER'!O93),0)","v":0}]
[null,2013,15,{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D94,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!D94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E94,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!E94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F94,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!F94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G94,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!G94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H94,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!H94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I94,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!I94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J94,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!J94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K94,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!K94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L94,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!L94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M94,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!M94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N94,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!N94),0)","v":0},{"$f":"IFERROR(IF($B67<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O94,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T94/'UE - ESC'!$W$90)),'UE - AER'!O94),0)","v":0}]
[null,2014,15,{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D95,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!D95),0)","v":0},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E95,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!E95),0)","v":0},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F95,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!F95),0)","v":0},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G95,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!G95),0)","v":0},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H95,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!H95),0)","v":0},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I95,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!I95),0)","v":50607.457590663966},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J95,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!J95),0)","v":101214.91518132793},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K95,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!K95),0)","v":97600.096781994798},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L95,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!L95),0)","v":97600.096781994798},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M95,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!M95),0)","v":97600.096781994798},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N95,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!N95),0)","v":97600.096781994798},{"$f":"IFERROR(IF($B68<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O95,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T95/'UE - ESC'!$W$90)),'UE - AER'!O95),0)","v":97600.096781994798}]
[null,2015,15,{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D96,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!D96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E96,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!E96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F96,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!F96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G96,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!G96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H96,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!H96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I96,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!I96),0)","v":0},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J96,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!J96),0)","v":2624.0472556742839},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K96,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!K96),0)","v":5435.5264581824449},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L96,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!L96),0)","v":5435.5264581824449},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M96,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!M96),0)","v":5435.5264581824449},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N96,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!N96),0)","v":5435.5264581824449},{"$f":"IFERROR(IF($B69<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O96,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T96/'UE - ESC'!$W$90)),'UE - AER'!O96),0)","v":5435.5264581824449}]
[null,2016,15,{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D97,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!D97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E97,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!E97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F97,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!F97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G97,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!G97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H97,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!H97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I97,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!I97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J97,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!J97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K97,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!K97),0)","v":0},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L97,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!L97),0)","v":4899.3217638664219},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M97,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!M97),0)","v":4899.3217638664219},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N97,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!N97),0)","v":4899.3217638664219},{"$f":"IFERROR(IF($B70<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O97,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T97/'UE - ESC'!$W$90)),'UE - AER'!O97),0)","v":4899.3217638664219}]
[null,2017,15,{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D98,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!D98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E98,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!E98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F98,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!F98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G98,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!G98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H98,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!H98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I98,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!I98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J98,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!J98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K98,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!K98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L98,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!L98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M98,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!M98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N98,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!N98),0)","v":0},{"$f":"IFERROR(IF($B71<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O98,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T98/'UE - ESC'!$W$90)),'UE - AER'!O98),0)","v":0}]
[null,2018,15,{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D99,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!D99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E99,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!E99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F99,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!F99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G99,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!G99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H99,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!H99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I99,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!I99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J99,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!J99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K99,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!K99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L99,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!L99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M99,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!M99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N99,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!N99),0)","v":0},{"$f":"IFERROR(IF($B72<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O99,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T99/'UE - ESC'!$W$90)),'UE - AER'!O99),0)","v":0}]
[null,2019,15,{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D100,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!D100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E100,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!E100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F100,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!F100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G100,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!G100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H100,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!H100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I100,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!I100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J100,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!J100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K100,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!K100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L100,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!L100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M100,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!M100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N100,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!N100),0)","v":0},{"$f":"IFERROR(IF($B73<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O100,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T100/'UE - ESC'!$W$90)),'UE - AER'!O100),0)","v":0}]
[null,2020,15,{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D101,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!D101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E101,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!E101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F101,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!F101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G101,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!G101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H101,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!H101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I101,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!I101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J101,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!J101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K101,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!K101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L101,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!L101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M101,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!M101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N101,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!N101),0)","v":0},{"$f":"IFERROR(IF($B74<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O101,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T101/'UE - ESC'!$W$90)),'UE - AER'!O101),0)","v":0}]
[null,0,15,{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(D$62<Inputs!$C$7,'UE - ESC'!D102,IF(D$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!D102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(E$62<Inputs!$C$7,'UE - ESC'!E102,IF(E$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!E102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(F$62<Inputs!$C$7,'UE - ESC'!F102,IF(F$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!F102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(G$62<Inputs!$C$7,'UE - ESC'!G102,IF(G$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!G102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(H$62<Inputs!$C$7,'UE - ESC'!H102,IF(H$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!H102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(I$62<Inputs!$C$7,'UE - ESC'!I102,IF(I$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!I102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(J$62<Inputs!$C$7,'UE - ESC'!J102,IF(J$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!J102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(K$62<Inputs!$C$7,'UE - ESC'!K102,IF(K$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!K102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(L$62<Inputs!$C$7,'UE - ESC'!L102,IF(L$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!L102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(M$62<Inputs!$C$7,'UE - ESC'!M102,IF(M$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!M102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(N$62<Inputs!$C$7,'UE - ESC'!N102,IF(N$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!N102),0)","v":0},{"$f":"IFERROR(IF($B75<Inputs!$C$7,IF(O$62<Inputs!$C$7,'UE - ESC'!O102,IF(O$62>=Inputs!$C$7+'UE - ESC'!$W$90,0,'UE - ESC'!$T102/'UE - ESC'!$W$90)),'UE - AER'!O102),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D63:D75)","v":0},0,0,0,0,50607.457590663966,103838.96243700222,103035.62324017724,107934.94500404366,107934.94500404366,107934.94500404366,107934.94500404366]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A81,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - IT - 2015$"}]
[]
[5,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$81,)","v":"IT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B63","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$81,)","v":7},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D109,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!D109),0)","v":5197051.6086547943},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E109,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!E109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F109,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!F109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G109,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!G109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H109,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!H109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I109,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!I109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J109,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!J109),0)","v":10394103.217309589},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K109,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!K109),0)","v":1039410.3217309595},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L109,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!L109),0)","v":1039410.3217309595},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M109,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!M109),0)","v":1039410.3217309595},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N109,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!N109),0)","v":1039410.3217309595},{"$f":"IFERROR(IF($B82<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O109,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T109/'UE - ESC'!$W$109)),'UE - AER'!O109),0)","v":1039410.3217309595}]
[null,{"$f":"B64","v":2010},{"$f":"C82","v":7},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D110,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!D110),0)","v":0},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E110,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!E110),0)","v":2793754.1618038188},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F110,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!F110),0)","v":5587508.3236076375},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G110,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!G110),0)","v":5587508.3236076375},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H110,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!H110),0)","v":5587508.3236076375},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I110,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!I110),0)","v":5587508.3236076375},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J110,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!J110),0)","v":5587508.3236076375},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K110,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!K110),0)","v":1676252.4970822907},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L110,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!L110),0)","v":1676252.4970822907},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M110,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!M110),0)","v":1676252.4970822907},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N110,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!N110),0)","v":1676252.4970822907},{"$f":"IFERROR(IF($B83<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O110,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T110/'UE - ESC'!$W$109)),'UE - AER'!O110),0)","v":1676252.4970822907}]
[null,2011,{"$f":"C83","v":7},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D111,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!D111),0)","v":0},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E111,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!E111),0)","v":0},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F111,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!F111),0)","v":661827.61116088368},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G111,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!G111),0)","v":1323655.2223217674},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H111,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!H111),0)","v":1323655.2223217674},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I111,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!I111),0)","v":1323655.2223217674},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J111,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!J111),0)","v":1323655.2223217674},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K111,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!K111),0)","v":661827.61116088368},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L111,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!L111),0)","v":661827.61116088368},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M111,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!M111),0)","v":661827.61116088368},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N111,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!N111),0)","v":661827.61116088368},{"$f":"IFERROR(IF($B84<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O111,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T111/'UE - ESC'!$W$109)),'UE - AER'!O111),0)","v":661827.61116088368}]
[null,2012,7,{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D112,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!D112),0)","v":0},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E112,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!E112),0)","v":0},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F112,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!F112),0)","v":0},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G112,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!G112),0)","v":608207.5569221013},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H112,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!H112),0)","v":1216415.1138442026},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I112,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!I112),0)","v":1216415.1138442026},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J112,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!J112),0)","v":1216415.1138442026},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K112,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!K112),0)","v":851490.57969094184},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L112,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!L112),0)","v":851490.57969094184},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M112,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!M112),0)","v":851490.57969094184},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N112,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!N112),0)","v":851490.57969094184},{"$f":"IFERROR(IF($B85<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O112,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T112/'UE - ESC'!$W$109)),'UE - AER'!O112),0)","v":851490.57969094184}]
[null,2013,7,{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D113,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!D113),0)","v":0},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E113,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!E113),0)","v":0},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F113,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!F113),0)","v":0},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G113,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!G113),0)","v":0},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H113,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!H113),0)","v":130748.76645970809},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I113,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!I113),0)","v":261497.53291941617},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J113,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!J113),0)","v":261497.53291941617},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K113,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!K113),0)","v":235347.77962747458},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L113,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!L113),0)","v":235347.77962747458},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M113,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!M113),0)","v":235347.77962747458},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N113,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!N113),0)","v":235347.77962747458},{"$f":"IFERROR(IF($B86<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O113,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T113/'UE - ESC'!$W$109)),'UE - AER'!O113),0)","v":235347.77962747458}]
[null,2014,7,{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D114,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!D114),0)","v":0},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E114,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!E114),0)","v":0},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F114,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!F114),0)","v":0},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G114,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!G114),0)","v":0},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H114,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!H114),0)","v":0},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I114,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!I114),0)","v":295839.38037142862},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J114,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!J114),0)","v":591678.76074285724},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K114,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!K114),0)","v":650846.63681714295},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L114,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!L114),0)","v":650846.63681714295},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M114,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!M114),0)","v":650846.63681714295},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N114,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!N114),0)","v":650846.63681714295},{"$f":"IFERROR(IF($B87<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O114,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T114/'UE - ESC'!$W$109)),'UE - AER'!O114),0)","v":650846.63681714295}]
[null,2015,7,{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D115,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!D115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E115,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!E115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F115,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!F115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G115,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!G115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H115,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!H115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I115,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!I115),0)","v":0},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J115,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!J115),0)","v":309758.64500000002},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K115,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!K115),0)","v":805372.47700000007},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L115,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!L115),0)","v":805372.47700000007},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M115,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!M115),0)","v":805372.47700000007},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N115,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!N115),0)","v":805372.47700000007},{"$f":"IFERROR(IF($B88<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O115,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T115/'UE - ESC'!$W$109)),'UE - AER'!O115),0)","v":805372.47700000007}]
[null,2016,7,{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D116,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!D116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E116,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!E116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F116,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!F116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G116,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!G116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H116,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!H116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I116,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!I116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J116,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!J116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K116,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!K116),0)","v":0},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L116,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!L116),0)","v":966576.31638468488},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M116,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!M116),0)","v":966576.31638468488},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N116,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!N116),0)","v":966576.31638468488},{"$f":"IFERROR(IF($B89<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O116,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T116/'UE - ESC'!$W$109)),'UE - AER'!O116),0)","v":966576.31638468488}]
[null,2017,7,{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D117,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!D117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E117,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!E117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F117,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!F117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G117,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!G117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H117,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!H117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I117,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!I117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J117,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!J117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K117,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!K117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L117,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!L117),0)","v":0},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M117,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!M117),0)","v":431871.58268472104},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N117,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!N117),0)","v":431871.58268472104},{"$f":"IFERROR(IF($B90<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O117,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T117/'UE - ESC'!$W$109)),'UE - AER'!O117),0)","v":431871.58268472104}]
[null,2018,7,{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D118,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!D118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E118,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!E118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F118,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!F118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G118,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!G118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H118,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!H118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I118,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!I118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J118,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!J118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K118,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!K118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L118,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!L118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M118,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!M118),0)","v":0},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N118,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!N118),0)","v":71298.06102359503},{"$f":"IFERROR(IF($B91<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O118,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T118/'UE - ESC'!$W$109)),'UE - AER'!O118),0)","v":71298.06102359503}]
[null,2019,7,{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D119,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!D119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E119,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!E119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F119,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!F119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G119,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!G119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H119,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!H119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I119,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!I119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J119,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!J119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K119,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!K119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L119,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!L119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M119,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!M119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N119,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!N119),0)","v":0},{"$f":"IFERROR(IF($B92<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O119,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T119/'UE - ESC'!$W$109)),'UE - AER'!O119),0)","v":148829.45370735065}]
[null,2020,7,{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D120,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!D120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E120,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!E120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F120,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!F120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G120,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!G120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H120,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!H120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I120,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!I120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J120,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!J120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K120,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!K120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L120,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!L120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M120,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!M120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N120,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!N120),0)","v":0},{"$f":"IFERROR(IF($B93<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O120,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T120/'UE - ESC'!$W$109)),'UE - AER'!O120),0)","v":0}]
[null,0,7,{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(D$81<Inputs!$C$7,'UE - ESC'!D121,IF(D$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!D121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(E$81<Inputs!$C$7,'UE - ESC'!E121,IF(E$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!E121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(F$81<Inputs!$C$7,'UE - ESC'!F121,IF(F$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!F121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(G$81<Inputs!$C$7,'UE - ESC'!G121,IF(G$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!G121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(H$81<Inputs!$C$7,'UE - ESC'!H121,IF(H$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!H121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(I$81<Inputs!$C$7,'UE - ESC'!I121,IF(I$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!I121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(J$81<Inputs!$C$7,'UE - ESC'!J121,IF(J$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!J121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(K$81<Inputs!$C$7,'UE - ESC'!K121,IF(K$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!K121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(L$81<Inputs!$C$7,'UE - ESC'!L121,IF(L$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!L121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(M$81<Inputs!$C$7,'UE - ESC'!M121,IF(M$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!M121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(N$81<Inputs!$C$7,'UE - ESC'!N121,IF(N$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!N121),0)","v":0},{"$f":"IFERROR(IF($B94<Inputs!$C$7,IF(O$81<Inputs!$C$7,'UE - ESC'!O121,IF(O$81>=Inputs!$C$7+'UE - ESC'!$W$109,0,'UE - ESC'!$T121/'UE - ESC'!$W$109)),'UE - AER'!O121),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D82:D94)","v":5197051.6086547943},13187857.379113408,16643439.152078109,17913474.320161093,18652430.643542901,19079018.790374037,19684616.815745465,5920547.9031096939,6887124.2194943791,7318995.8021791,7390293.8632026948,7539123.3169100452]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A100,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Communications - 2015$"}]
[]
[6,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$100,)","v":"Communications"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B82","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$100,)","v":7},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D128,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!D128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E128,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!E128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F128,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!F128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G128,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!G128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H128,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!H128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I128,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!I128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J128,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!J128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K128,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!K128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L128,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!L128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M128,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!M128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N128,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!N128),0)","v":0},{"$f":"IFERROR(IF($B101<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O128,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T128/'UE - ESC'!$W$128)),'UE - AER'!O128),0)","v":0}]
[null,{"$f":"B83","v":2010},{"$f":"C101","v":7},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D129,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!D129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E129,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!E129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F129,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!F129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G129,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!G129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H129,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!H129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I129,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!I129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J129,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!J129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K129,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!K129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L129,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!L129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M129,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!M129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N129,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!N129),0)","v":0},{"$f":"IFERROR(IF($B102<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O129,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T129/'UE - ESC'!$W$128)),'UE - AER'!O129),0)","v":0}]
[null,2011,{"$f":"C102","v":7},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D130,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!D130),0)","v":0},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E130,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!E130),0)","v":0},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F130,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!F130),0)","v":179711.69918919474},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G130,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!G130),0)","v":359423.39837838948},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H130,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!H130),0)","v":359423.39837838948},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I130,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!I130),0)","v":359423.39837838948},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J130,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!J130),0)","v":359423.39837838948},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K130,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!K130),0)","v":224639.62398649345},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L130,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!L130),0)","v":224639.62398649345},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M130,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!M130),0)","v":224639.62398649345},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N130,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!N130),0)","v":224639.62398649345},{"$f":"IFERROR(IF($B103<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O130,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T130/'UE - ESC'!$W$128)),'UE - AER'!O130),0)","v":0}]
[null,2012,7,{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D131,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!D131),0)","v":0},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E131,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!E131),0)","v":0},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F131,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!F131),0)","v":0},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G131,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!G131),0)","v":31946.131921832235},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H131,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!H131),0)","v":63892.26384366447},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I131,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!I131),0)","v":63892.26384366447},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J131,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!J131),0)","v":63892.26384366447},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K131,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!K131),0)","v":55905.730863206409},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L131,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!L131),0)","v":55905.730863206409},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M131,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!M131),0)","v":55905.730863206409},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N131,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!N131),0)","v":55905.730863206409},{"$f":"IFERROR(IF($B104<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O131,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T131/'UE - ESC'!$W$128)),'UE - AER'!O131),0)","v":0}]
[null,2013,7,{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D132,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!D132),0)","v":0},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E132,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!E132),0)","v":0},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F132,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!F132),0)","v":0},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G132,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!G132),0)","v":0},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H132,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!H132),0)","v":78915.063785686201},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I132,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!I132),0)","v":157830.1275713724},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J132,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!J132),0)","v":157830.1275713724},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K132,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!K132),0)","v":177558.89351779397},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L132,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!L132),0)","v":177558.89351779397},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M132,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!M132),0)","v":177558.89351779397},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N132,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!N132),0)","v":177558.89351779397},{"$f":"IFERROR(IF($B105<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O132,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T132/'UE - ESC'!$W$128)),'UE - AER'!O132),0)","v":0}]
[null,2014,7,{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D133,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!D133),0)","v":0},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E133,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!E133),0)","v":0},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F133,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!F133),0)","v":0},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G133,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!G133),0)","v":0},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H133,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!H133),0)","v":0},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I133,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!I133),0)","v":78924.809364285698},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J133,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!J133),0)","v":157849.6187285714},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K133,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!K133),0)","v":217043.22575178568},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L133,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!L133),0)","v":217043.22575178568},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M133,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!M133),0)","v":217043.22575178568},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N133,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!N133),0)","v":217043.22575178568},{"$f":"IFERROR(IF($B106<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O133,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T133/'UE - ESC'!$W$128)),'UE - AER'!O133),0)","v":0}]
[null,2015,7,{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D134,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!D134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E134,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!E134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F134,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!F134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G134,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!G134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H134,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!H134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I134,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!I134),0)","v":0},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J134,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!J134),0)","v":16724.73867595819},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K134,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!K134),0)","v":54355.400696864119},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L134,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!L134),0)","v":54355.400696864119},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M134,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!M134),0)","v":54355.400696864119},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N134,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!N134),0)","v":54355.400696864119},{"$f":"IFERROR(IF($B107<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O134,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T134/'UE - ESC'!$W$128)),'UE - AER'!O134),0)","v":0}]
[null,2016,7,{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D135,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!D135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E135,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!E135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F135,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!F135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G135,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!G135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H135,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!H135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I135,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!I135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J135,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!J135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K135,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!K135),0)","v":0},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L135,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!L135),0)","v":21060.951759929139},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M135,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!M135),0)","v":21060.951759929139},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N135,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!N135),0)","v":21060.951759929139},{"$f":"IFERROR(IF($B108<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O135,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T135/'UE - ESC'!$W$128)),'UE - AER'!O135),0)","v":21060.951759929139}]
[null,2017,7,{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D136,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!D136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E136,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!E136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F136,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!F136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G136,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!G136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H136,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!H136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I136,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!I136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J136,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!J136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K136,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!K136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L136,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!L136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M136,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!M136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N136,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!N136),0)","v":0},{"$f":"IFERROR(IF($B109<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O136,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T136/'UE - ESC'!$W$128)),'UE - AER'!O136),0)","v":0}]
[null,2018,7,{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D137,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!D137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E137,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!E137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F137,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!F137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G137,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!G137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H137,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!H137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I137,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!I137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J137,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!J137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K137,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!K137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L137,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!L137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M137,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!M137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N137,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!N137),0)","v":0},{"$f":"IFERROR(IF($B110<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O137,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T137/'UE - ESC'!$W$128)),'UE - AER'!O137),0)","v":0}]
[null,2019,7,{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D138,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!D138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E138,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!E138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F138,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!F138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G138,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!G138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H138,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!H138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I138,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!I138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J138,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!J138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K138,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!K138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L138,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!L138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M138,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!M138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N138,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!N138),0)","v":0},{"$f":"IFERROR(IF($B111<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O138,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T138/'UE - ESC'!$W$128)),'UE - AER'!O138),0)","v":0}]
[null,2020,7,{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D139,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!D139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E139,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!E139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F139,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!F139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G139,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!G139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H139,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!H139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I139,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!I139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J139,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!J139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K139,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!K139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L139,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!L139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M139,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!M139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N139,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!N139),0)","v":0},{"$f":"IFERROR(IF($B112<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O139,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T139/'UE - ESC'!$W$128)),'UE - AER'!O139),0)","v":0}]
[null,0,7,{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(D$100<Inputs!$C$7,'UE - ESC'!D140,IF(D$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!D140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(E$100<Inputs!$C$7,'UE - ESC'!E140,IF(E$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!E140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(F$100<Inputs!$C$7,'UE - ESC'!F140,IF(F$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!F140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(G$100<Inputs!$C$7,'UE - ESC'!G140,IF(G$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!G140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(H$100<Inputs!$C$7,'UE - ESC'!H140,IF(H$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!H140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(I$100<Inputs!$C$7,'UE - ESC'!I140,IF(I$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!I140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(J$100<Inputs!$C$7,'UE - ESC'!J140,IF(J$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!J140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(K$100<Inputs!$C$7,'UE - ESC'!K140,IF(K$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!K140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(L$100<Inputs!$C$7,'UE - ESC'!L140,IF(L$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!L140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(M$100<Inputs!$C$7,'UE - ESC'!M140,IF(M$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!M140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(N$100<Inputs!$C$7,'UE - ESC'!N140,IF(N$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!N140),0)","v":0},{"$f":"IFERROR(IF($B113<Inputs!$C$7,IF(O$100<Inputs!$C$7,'UE - ESC'!O140,IF(O$100>=Inputs!$C$7+'UE - ESC'!$W$128,0,'UE - ESC'!$T140/'UE - ESC'!$W$128)),'UE - AER'!O140),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D101:D113)","v":0},0,179711.69918919474,391369.5303002217,502230.72600774019,660070.59915771207,755720.14719795599,729502.87481614365,750563.82657607284,750563.82657607284,750563.82657607284,21060.951759929139]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A119,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy - Other - 2015$"}]
[]
[7,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$119,)","v":"Other"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B101","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$119,)","v":7},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D147,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!D147),0)","v":8297.0598612727517},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E147,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!E147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F147,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!F147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G147,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!G147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H147,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!H147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I147,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!I147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J147,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!J147),0)","v":16594.119722545503},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K147,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!K147),0)","v":2074.2649653181943},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L147,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!L147),0)","v":2074.2649653181943},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M147,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!M147),0)","v":2074.2649653181943},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N147,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!N147),0)","v":2074.2649653181943},{"$f":"IFERROR(IF($B120<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O147,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T147/'UE - ESC'!$W$147)),'UE - AER'!O147),0)","v":0}]
[null,{"$f":"B102","v":2010},{"$f":"C120","v":7},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D148,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!D148),0)","v":0},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E148,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!E148),0)","v":29798.88457721339},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F148,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!F148),0)","v":59597.76915442678},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G148,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!G148),0)","v":59597.76915442678},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H148,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!H148),0)","v":59597.76915442678},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I148,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!I148),0)","v":59597.76915442678},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J148,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!J148),0)","v":59597.76915442678},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K148,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!K148),0)","v":22349.163432910049},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L148,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!L148),0)","v":22349.163432910049},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M148,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!M148),0)","v":22349.163432910049},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N148,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!N148),0)","v":22349.163432910049},{"$f":"IFERROR(IF($B121<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O148,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T148/'UE - ESC'!$W$147)),'UE - AER'!O148),0)","v":0}]
[null,2011,{"$f":"C121","v":7},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D149,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!D149),0)","v":0},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E149,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!E149),0)","v":0},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F149,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!F149),0)","v":833023.65608884615},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G149,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!G149),0)","v":1666047.3121776923},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H149,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!H149),0)","v":1666047.3121776923},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I149,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!I149),0)","v":1666047.3121776923},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J149,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!J149),0)","v":1666047.3121776923},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K149,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!K149),0)","v":1041279.5701110577},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L149,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!L149),0)","v":1041279.5701110577},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M149,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!M149),0)","v":1041279.5701110577},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N149,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!N149),0)","v":1041279.5701110577},{"$f":"IFERROR(IF($B122<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O149,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T149/'UE - ESC'!$W$147)),'UE - AER'!O149),0)","v":0}]
[null,2012,7,{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D150,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!D150),0)","v":0},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E150,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!E150),0)","v":0},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F150,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!F150),0)","v":0},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G150,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!G150),0)","v":206466.58456552526},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H150,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!H150),0)","v":412933.16913105053},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I150,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!I150),0)","v":412933.16913105053},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J150,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!J150),0)","v":412933.16913105053},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K150,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!K150),0)","v":361316.52298966923},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L150,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!L150),0)","v":361316.52298966923},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M150,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!M150),0)","v":361316.52298966923},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N150,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!N150),0)","v":361316.52298966923},{"$f":"IFERROR(IF($B123<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O150,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T150/'UE - ESC'!$W$147)),'UE - AER'!O150),0)","v":0}]
[null,2013,7,{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D151,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!D151),0)","v":0},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E151,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!E151),0)","v":0},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F151,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!F151),0)","v":0},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G151,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!G151),0)","v":0},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H151,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!H151),0)","v":533556.56855742342},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I151,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!I151),0)","v":1067113.1371148468},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J151,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!J151),0)","v":1067113.1371148468},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K151,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!K151),0)","v":1200502.279254203},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L151,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!L151),0)","v":1200502.279254203},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M151,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!M151),0)","v":1200502.279254203},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N151,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!N151),0)","v":1200502.279254203},{"$f":"IFERROR(IF($B124<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O151,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T151/'UE - ESC'!$W$147)),'UE - AER'!O151),0)","v":0}]
[null,2014,7,{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D152,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!D152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E152,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!E152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F152,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!F152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G152,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!G152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H152,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!H152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I152,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!I152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J152,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!J152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K152,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!K152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L152,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!L152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M152,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!M152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N152,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!N152),0)","v":0},{"$f":"IFERROR(IF($B125<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O152,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T152/'UE - ESC'!$W$147)),'UE - AER'!O152),0)","v":0}]
[null,2015,7,{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D153,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!D153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E153,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!E153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F153,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!F153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G153,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!G153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H153,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!H153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I153,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!I153),0)","v":0},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J153,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!J153),0)","v":164145.9082923345},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K153,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!K153),0)","v":533474.2019500871},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L153,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!L153),0)","v":533474.2019500871},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M153,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!M153),0)","v":533474.2019500871},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N153,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!N153),0)","v":533474.2019500871},{"$f":"IFERROR(IF($B126<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O153,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T153/'UE - ESC'!$W$147)),'UE - AER'!O153),0)","v":0}]
[null,2016,7,{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D154,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!D154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E154,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!E154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F154,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!F154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G154,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!G154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H154,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!H154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I154,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!I154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J154,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!J154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K154,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!K154),0)","v":0},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L154,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!L154),0)","v":38461.665667830828},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M154,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!M154),0)","v":38461.665667830828},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N154,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!N154),0)","v":38461.665667830828},{"$f":"IFERROR(IF($B127<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O154,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T154/'UE - ESC'!$W$147)),'UE - AER'!O154),0)","v":38461.665667830828}]
[null,2017,7,{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D155,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!D155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E155,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!E155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F155,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!F155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G155,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!G155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H155,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!H155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I155,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!I155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J155,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!J155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K155,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!K155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L155,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!L155),0)","v":0},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M155,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!M155),0)","v":8639.7768015163856},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N155,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!N155),0)","v":8639.7768015163856},{"$f":"IFERROR(IF($B128<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O155,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T155/'UE - ESC'!$W$147)),'UE - AER'!O155),0)","v":8639.7768015163856}]
[null,2018,7,{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D156,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!D156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E156,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!E156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F156,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!F156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G156,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!G156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H156,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!H156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I156,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!I156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J156,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!J156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K156,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!K156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L156,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!L156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M156,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!M156),0)","v":0},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N156,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!N156),0)","v":8734.0125941922051},{"$f":"IFERROR(IF($B129<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O156,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T156/'UE - ESC'!$W$147)),'UE - AER'!O156),0)","v":8734.0125941922051}]
[null,2019,7,{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D157,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!D157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E157,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!E157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F157,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!F157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G157,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!G157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H157,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!H157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I157,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!I157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J157,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!J157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K157,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!K157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L157,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!L157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M157,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!M157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N157,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!N157),0)","v":0},{"$f":"IFERROR(IF($B130<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O157,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T157/'UE - ESC'!$W$147)),'UE - AER'!O157),0)","v":1947.5397153002657}]
[null,2020,7,{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D158,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!D158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E158,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!E158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F158,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!F158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G158,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!G158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H158,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!H158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I158,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!I158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J158,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!J158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K158,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!K158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L158,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!L158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M158,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!M158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N158,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!N158),0)","v":0},{"$f":"IFERROR(IF($B131<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O158,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T158/'UE - ESC'!$W$147)),'UE - AER'!O158),0)","v":0}]
[null,0,7,{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(D$119<Inputs!$C$7,'UE - ESC'!D159,IF(D$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!D159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(E$119<Inputs!$C$7,'UE - ESC'!E159,IF(E$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!E159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(F$119<Inputs!$C$7,'UE - ESC'!F159,IF(F$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!F159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(G$119<Inputs!$C$7,'UE - ESC'!G159,IF(G$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!G159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(H$119<Inputs!$C$7,'UE - ESC'!H159,IF(H$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!H159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(I$119<Inputs!$C$7,'UE - ESC'!I159,IF(I$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!I159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(J$119<Inputs!$C$7,'UE - ESC'!J159,IF(J$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!J159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(K$119<Inputs!$C$7,'UE - ESC'!K159,IF(K$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!K159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(L$119<Inputs!$C$7,'UE - ESC'!L159,IF(L$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!L159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(M$119<Inputs!$C$7,'UE - ESC'!M159,IF(M$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!M159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(N$119<Inputs!$C$7,'UE - ESC'!N159,IF(N$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!N159),0)","v":0},{"$f":"IFERROR(IF($B132<Inputs!$C$7,IF(O$119<Inputs!$C$7,'UE - ESC'!O159,IF(O$119>=Inputs!$C$7+'UE - ESC'!$W$147,0,'UE - ESC'!$T159/'UE - ESC'!$W$147)),'UE - AER'!O159),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D120:D132)","v":8297.0598612727517},46393.00429975889,909215.54496581841,1948705.7856201897,2688728.9387431387,3222285.5073005622,3386431.4155928968,3160996.0027032457,3199457.6683710767,3208097.445172593,3216831.4577667853,57782.994778839675]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(Inputs!B38:B45,A138,)&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Depreciation - United Energy -  - 2015$"}]
[]
[8,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$138,)","v":""},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"B120","v":2009},{"$f":"INDEX(Inputs!$C$38:$C$45,$A$138,)","v":""},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D166,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!D166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E166,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!E166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F166,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!F166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G166,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!G166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H166,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!H166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I166,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!I166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J166,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!J166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K166,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!K166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L166,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!L166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M166,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!M166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N166,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!N166),0)","v":0},{"$f":"IFERROR(IF($B139<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O166,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T166/'UE - ESC'!$W$166)),'UE - AER'!O166),0)","v":0}]
[null,{"$f":"B121","v":2010},{"$f":"C139","v":""},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D167,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!D167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E167,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!E167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F167,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!F167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G167,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!G167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H167,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!H167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I167,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!I167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J167,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!J167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K167,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!K167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L167,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!L167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M167,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!M167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N167,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!N167),0)","v":0},{"$f":"IFERROR(IF($B140<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O167,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T167/'UE - ESC'!$W$166)),'UE - AER'!O167),0)","v":0}]
[null,2011,{"$f":"C140","v":""},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D168,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!D168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E168,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!E168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F168,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!F168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G168,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!G168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H168,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!H168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I168,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!I168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J168,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!J168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K168,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!K168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L168,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!L168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M168,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!M168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N168,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!N168),0)","v":0},{"$f":"IFERROR(IF($B141<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O168,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T168/'UE - ESC'!$W$166)),'UE - AER'!O168),0)","v":0}]
[null,2012,"",{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D169,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!D169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E169,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!E169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F169,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!F169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G169,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!G169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H169,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!H169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I169,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!I169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J169,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!J169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K169,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!K169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L169,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!L169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M169,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!M169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N169,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!N169),0)","v":0},{"$f":"IFERROR(IF($B142<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O169,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T169/'UE - ESC'!$W$166)),'UE - AER'!O169),0)","v":0}]
[null,2013,"",{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D170,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!D170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E170,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!E170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F170,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!F170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G170,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!G170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H170,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!H170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I170,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!I170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J170,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!J170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K170,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!K170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L170,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!L170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M170,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!M170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N170,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!N170),0)","v":0},{"$f":"IFERROR(IF($B143<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O170,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T170/'UE - ESC'!$W$166)),'UE - AER'!O170),0)","v":0}]
[null,2014,"",{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D171,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!D171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E171,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!E171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F171,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!F171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G171,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!G171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H171,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!H171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I171,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!I171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J171,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!J171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K171,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!K171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L171,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!L171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M171,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!M171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N171,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!N171),0)","v":0},{"$f":"IFERROR(IF($B144<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O171,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T171/'UE - ESC'!$W$166)),'UE - AER'!O171),0)","v":0}]
[null,2015,"",{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D172,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!D172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E172,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!E172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F172,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!F172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G172,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!G172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H172,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!H172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I172,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!I172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J172,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!J172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K172,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!K172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L172,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!L172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M172,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!M172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N172,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!N172),0)","v":0},{"$f":"IFERROR(IF($B145<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O172,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T172/'UE - ESC'!$W$166)),'UE - AER'!O172),0)","v":0}]
[null,2016,"",{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D173,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!D173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E173,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!E173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F173,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!F173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G173,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!G173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H173,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!H173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I173,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!I173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J173,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!J173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K173,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!K173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L173,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!L173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M173,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!M173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N173,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!N173),0)","v":0},{"$f":"IFERROR(IF($B146<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O173,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T173/'UE - ESC'!$W$166)),'UE - AER'!O173),0)","v":0}]
[null,2017,"",{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D174,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!D174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E174,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!E174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F174,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!F174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G174,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!G174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H174,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!H174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I174,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!I174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J174,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!J174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K174,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!K174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L174,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!L174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M174,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!M174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N174,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!N174),0)","v":0},{"$f":"IFERROR(IF($B147<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O174,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T174/'UE - ESC'!$W$166)),'UE - AER'!O174),0)","v":0}]
[null,2018,"",{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D175,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!D175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E175,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!E175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F175,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!F175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G175,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!G175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H175,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!H175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I175,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!I175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J175,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!J175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K175,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!K175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L175,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!L175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M175,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!M175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N175,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!N175),0)","v":0},{"$f":"IFERROR(IF($B148<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O175,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T175/'UE - ESC'!$W$166)),'UE - AER'!O175),0)","v":0}]
[null,2019,"",{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D176,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!D176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E176,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!E176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F176,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!F176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G176,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!G176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H176,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!H176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I176,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!I176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J176,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!J176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K176,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!K176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L176,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!L176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M176,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!M176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N176,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!N176),0)","v":0},{"$f":"IFERROR(IF($B149<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O176,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T176/'UE - ESC'!$W$166)),'UE - AER'!O176),0)","v":0}]
[null,2020,"",{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D177,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!D177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E177,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!E177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F177,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!F177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G177,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!G177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H177,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!H177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I177,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!I177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J177,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!J177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K177,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!K177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L177,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!L177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M177,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!M177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N177,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!N177),0)","v":0},{"$f":"IFERROR(IF($B150<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O177,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T177/'UE - ESC'!$W$166)),'UE - AER'!O177),0)","v":0}]
[null,0,"",{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(D$138<Inputs!$C$7,'UE - ESC'!D178,IF(D$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!D178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(E$138<Inputs!$C$7,'UE - ESC'!E178,IF(E$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!E178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(F$138<Inputs!$C$7,'UE - ESC'!F178,IF(F$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!F178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(G$138<Inputs!$C$7,'UE - ESC'!G178,IF(G$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!G178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(H$138<Inputs!$C$7,'UE - ESC'!H178,IF(H$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!H178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(I$138<Inputs!$C$7,'UE - ESC'!I178,IF(I$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!I178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(J$138<Inputs!$C$7,'UE - ESC'!J178,IF(J$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!J178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(K$138<Inputs!$C$7,'UE - ESC'!K178,IF(K$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!K178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(L$138<Inputs!$C$7,'UE - ESC'!L178,IF(L$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!L178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(M$138<Inputs!$C$7,'UE - ESC'!M178,IF(M$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!M178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(N$138<Inputs!$C$7,'UE - ESC'!N178,IF(N$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!N178),0)","v":0},{"$f":"IFERROR(IF($B151<Inputs!$C$7,IF(O$138<Inputs!$C$7,'UE - ESC'!O178,IF(O$138>=Inputs!$C$7+'UE - ESC'!$W$166,0,'UE - ESC'!$T178/'UE - ESC'!$W$166)),'UE - AER'!O178),0)","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D139:D151)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A158,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Single Phase - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[1,{"$f":"INDEX(Inputs!$B$38:$B$45,$A$158,)","v":"Single Phase"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D159","v":10252568.971274091},36075091.597856708,77388035.660589203,119355808.57536557,149229815.96283847,147657123.92537287,136466294.0122475,125019553.74069697,112549574.58185512,100079595.42301327,87609616.264171422]
[null,null,"End RAB - Real",{"$f":"IF(D157<Inputs!$C$7,D158+(OFFSET(Inputs!D$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(D19)),D158+(OFFSET(Inputs!D$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D19))","v":10252568.971274091},{"$f":"IF(E157<Inputs!$C$7,E158+(OFFSET(Inputs!E$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(E19)),E158+(OFFSET(Inputs!E$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E19))","v":36075091.597856708},{"$f":"IF(F157<Inputs!$C$7,F158+(OFFSET(Inputs!F$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(F19)),F158+(OFFSET(Inputs!F$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F19))","v":77388035.660589203},{"$f":"IF(G157<Inputs!$C$7,G158+(OFFSET(Inputs!G$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(G19)),G158+(OFFSET(Inputs!G$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G19))","v":119355808.57536557},{"$f":"IF(H157<Inputs!$C$7,H158+(OFFSET(Inputs!H$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(H19)),H158+(OFFSET(Inputs!H$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H19))","v":149229815.96283847},{"$f":"IF(I157<Inputs!$C$7,I158+(OFFSET(Inputs!I$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(I19)),I158+(OFFSET(Inputs!I$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I19))","v":147657123.92537287},{"$f":"IF(J157<Inputs!$C$7,J158+(OFFSET(Inputs!J$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(J19)),J158+(OFFSET(Inputs!J$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J19))","v":136466294.0122475},{"$f":"IF(K157<Inputs!$C$7,K158+(OFFSET(Inputs!K$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(K19)),K158+(OFFSET(Inputs!K$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K19))","v":125019553.74069697},{"$f":"IF(L157<Inputs!$C$7,L158+(OFFSET(Inputs!L$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(L19)),L158+(OFFSET(Inputs!L$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L19))","v":112549574.58185512},{"$f":"IF(M157<Inputs!$C$7,M158+(OFFSET(Inputs!M$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(M19)),M158+(OFFSET(Inputs!M$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M19))","v":100079595.42301327},{"$f":"IF(N157<Inputs!$C$7,N158+(OFFSET(Inputs!N$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(N19)),N158+(OFFSET(Inputs!N$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N19))","v":87609616.264171422},{"$f":"IF(O157<Inputs!$C$7,O158+(OFFSET(Inputs!O$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)-SUM(O19)),O158+(OFFSET(Inputs!O$37,MATCH($B158,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O19))","v":75139637.105329573}]
[null,null,"Average RAB",{"$f":"AVERAGE(D158,D159)","v":5126284.4856370455},23163830.2845654,56731563.629222959,98371922.117977381,134292812.26910204,148443469.94410568,142061708.9688102,130742923.87647223,118784564.16127604,106314585.00243419,93844605.843592346,81374626.684750497]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(OFFSET(Inputs!D$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":11101},{"$f":"SUM(OFFSET(Inputs!E$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":88223},{"$f":"SUM(OFFSET(Inputs!F$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":202764.31635293068},{"$f":"SUM(OFFSET(Inputs!G$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":336655.31635293068},{"$f":"SUM(OFFSET(Inputs!H$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":443276.31635293068},{"$f":"SUM(OFFSET(Inputs!I$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":507932.31635293068},{"$f":"SUM(OFFSET(Inputs!J$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":521396.31635293068},{"$f":"SUM(OFFSET(Inputs!K$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":533892.31635293062},{"$f":"SUM(OFFSET(Inputs!L$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":535164.31635293062},{"$f":"SUM(OFFSET(Inputs!M$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":536487.31635293062},{"$f":"SUM(OFFSET(Inputs!N$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":537864.31635293062},{"$f":"SUM(OFFSET(Inputs!O$51,$A158,,,):OFFSET(Inputs!$D$51,$A158,,,))","v":539295.31635293062}]
[null,null,"Average WDV",{"$f":"IFERROR(D160/AVERAGE(0,D161),0)","v":923.57165762310524},{"$f":"IFERROR(E160/AVERAGE(D161,E161),0)","v":466.42967026228104},389.92464922708024,364.7324500390157,344.3707285039647,312.11548095781063,276.02789712623382,247.78609344295663,222.22314614076814,198.4125843843409,174.69998273700276,151.09111818521217]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A168,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Single Phase, Two Element - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[2,{"$f":"INDEX(Inputs!$B$38:$B$45,A168,)","v":"Single Phase, Two Element"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D169","v":1183009.1171270804},1101422.2814631439,1019835.4457992073,938248.61013527075,12925075.717353923,15182868.920204431,14147192.191165045,13142028.425385829,12048244.086393464,10954459.7474011,9860675.4084087349]
[null,null,"End RAB - Real",{"$f":"IF(D167<Inputs!$C$7,D168+(OFFSET(Inputs!D$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(D38)),D168+(OFFSET(Inputs!D$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D38))","v":1183009.1171270804},{"$f":"IF(E167<Inputs!$C$7,E168+(OFFSET(Inputs!E$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(E38)),E168+(OFFSET(Inputs!E$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E38))","v":1101422.2814631439},{"$f":"IF(F167<Inputs!$C$7,F168+(OFFSET(Inputs!F$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(F38)),F168+(OFFSET(Inputs!F$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F38))","v":1019835.4457992073},{"$f":"IF(G167<Inputs!$C$7,G168+(OFFSET(Inputs!G$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(G38)),G168+(OFFSET(Inputs!G$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G38))","v":938248.61013527075},{"$f":"IF(H167<Inputs!$C$7,H168+(OFFSET(Inputs!H$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(H38)),H168+(OFFSET(Inputs!H$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H38))","v":12925075.717353923},{"$f":"IF(I167<Inputs!$C$7,I168+(OFFSET(Inputs!I$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(I38)),I168+(OFFSET(Inputs!I$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I38))","v":15182868.920204431},{"$f":"IF(J167<Inputs!$C$7,J168+(OFFSET(Inputs!J$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(J38)),J168+(OFFSET(Inputs!J$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J38))","v":14147192.191165045},{"$f":"IF(K167<Inputs!$C$7,K168+(OFFSET(Inputs!K$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(K38)),K168+(OFFSET(Inputs!K$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K38))","v":13142028.425385829},{"$f":"IF(L167<Inputs!$C$7,L168+(OFFSET(Inputs!L$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(L38)),L168+(OFFSET(Inputs!L$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L38))","v":12048244.086393464},{"$f":"IF(M167<Inputs!$C$7,M168+(OFFSET(Inputs!M$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(M38)),M168+(OFFSET(Inputs!M$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M38))","v":10954459.7474011},{"$f":"IF(N167<Inputs!$C$7,N168+(OFFSET(Inputs!N$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(N38)),N168+(OFFSET(Inputs!N$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N38))","v":9860675.4084087349},{"$f":"IF(O167<Inputs!$C$7,O168+(OFFSET(Inputs!O$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)-SUM(O38)),O168+(OFFSET(Inputs!O$37,MATCH($B168,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O38))","v":8766891.0694163702}]
[null,null,"Average RAB",{"$f":"AVERAGE(D168,D169)","v":591504.55856354022},1142215.6992951122,1060628.8636311756,979042.02796723903,6931662.1637445968,14053972.318779178,14665030.555684738,13644610.308275437,12595136.255889647,11501351.916897282,10407567.577904917,9313783.2389125526]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(OFFSET(Inputs!D$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":1238},{"$f":"SUM(OFFSET(Inputs!E$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":1238},{"$f":"SUM(OFFSET(Inputs!F$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":1238},{"$f":"SUM(OFFSET(Inputs!G$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":1238},{"$f":"SUM(OFFSET(Inputs!H$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":33363},{"$f":"SUM(OFFSET(Inputs!I$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":53311},{"$f":"SUM(OFFSET(Inputs!J$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":54569},{"$f":"SUM(OFFSET(Inputs!K$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":55615},{"$f":"SUM(OFFSET(Inputs!L$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":55746},{"$f":"SUM(OFFSET(Inputs!M$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":55882},{"$f":"SUM(OFFSET(Inputs!N$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":56023},{"$f":"SUM(OFFSET(Inputs!O$51,$A168,,,):OFFSET(Inputs!$D$51,$A168,,,))","v":56170}]
[null,null,"Average WDV",{"$f":"IFERROR(D170/AVERAGE(0,D171),0)","v":955.58087005418452},{"$f":"IFERROR(E170/AVERAGE(D171,E171),0)","v":922.62980556955745},856.72767660030343,790.82554763104929,400.66253366923479,324.29499777970739,271.87672517027693,247.66954019232261,226.2037204387469,206.06571678964565,186.00719499405599,166.03145007108381]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A178,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Three Phase DC - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[3,{"$f":"INDEX(Inputs!$B$38:$B$45,A178,)","v":"Three Phase DC"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D179","v":0},97993.601096329949,7914434.9366796315,13362210.26499882,24146191.292953026,32119039.902421191,30244302.306293696,28222410.934563003,25668821.265452277,23115231.59634155,20561641.927230824]
[null,null,"End RAB - Real",{"$f":"IF(D177<Inputs!$C$7,D178+(OFFSET(Inputs!D$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(D57)),D178+(OFFSET(Inputs!D$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D57))","v":0},{"$f":"IF(E177<Inputs!$C$7,E178+(OFFSET(Inputs!E$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(E57)),E178+(OFFSET(Inputs!E$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E57))","v":97993.601096329949},{"$f":"IF(F177<Inputs!$C$7,F178+(OFFSET(Inputs!F$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(F57)),F178+(OFFSET(Inputs!F$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F57))","v":7914434.9366796315},{"$f":"IF(G177<Inputs!$C$7,G178+(OFFSET(Inputs!G$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(G57)),G178+(OFFSET(Inputs!G$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G57))","v":13362210.26499882},{"$f":"IF(H177<Inputs!$C$7,H178+(OFFSET(Inputs!H$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(H57)),H178+(OFFSET(Inputs!H$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H57))","v":24146191.292953026},{"$f":"IF(I177<Inputs!$C$7,I178+(OFFSET(Inputs!I$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(I57)),I178+(OFFSET(Inputs!I$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I57))","v":32119039.902421191},{"$f":"IF(J177<Inputs!$C$7,J178+(OFFSET(Inputs!J$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(J57)),J178+(OFFSET(Inputs!J$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J57))","v":30244302.306293696},{"$f":"IF(K177<Inputs!$C$7,K178+(OFFSET(Inputs!K$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(K57)),K178+(OFFSET(Inputs!K$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K57))","v":28222410.934563003},{"$f":"IF(L177<Inputs!$C$7,L178+(OFFSET(Inputs!L$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(L57)),L178+(OFFSET(Inputs!L$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L57))","v":25668821.265452277},{"$f":"IF(M177<Inputs!$C$7,M178+(OFFSET(Inputs!M$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(M57)),M178+(OFFSET(Inputs!M$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M57))","v":23115231.59634155},{"$f":"IF(N177<Inputs!$C$7,N178+(OFFSET(Inputs!N$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(N57)),N178+(OFFSET(Inputs!N$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N57))","v":20561641.927230824},{"$f":"IF(O177<Inputs!$C$7,O178+(OFFSET(Inputs!O$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)-SUM(O57)),O178+(OFFSET(Inputs!O$37,MATCH($B178,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O57))","v":18008052.258120097}]
[null,null,"Average RAB",{"$f":"AVERAGE(D178,D179)","v":0},48996.800548164974,4006214.2688879808,10638322.600839226,18754200.778975923,28132615.59768711,31181671.104357444,29233356.62042835,26945616.100007638,24392026.430896915,21838436.761786185,19284847.092675462]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(OFFSET(Inputs!D$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!E$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":189},{"$f":"SUM(OFFSET(Inputs!F$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":13747.040860023197},{"$f":"SUM(OFFSET(Inputs!G$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":24950.040860023197},{"$f":"SUM(OFFSET(Inputs!H$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":46409.040860023197},{"$f":"SUM(OFFSET(Inputs!I$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":88471.040860023204},{"$f":"SUM(OFFSET(Inputs!J$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":93519.040860023204},{"$f":"SUM(OFFSET(Inputs!K$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":97827.040860023204},{"$f":"SUM(OFFSET(Inputs!L$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":98035.040860023204},{"$f":"SUM(OFFSET(Inputs!M$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":98252.040860023204},{"$f":"SUM(OFFSET(Inputs!N$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":98477.040860023204},{"$f":"SUM(OFFSET(Inputs!O$51,$A178,,,):OFFSET(Inputs!$D$51,$A178,,,))","v":98712.040860023204}]
[null,null,"Average WDV",{"$f":"IFERROR(D180/AVERAGE(0,D181),0)","v":0},{"$f":"IFERROR(E180/AVERAGE(D181,E181),0)","v":518.4846618853436},574.94295677335037,549.82557484835945,525.62898307889634,417.15003785478774,342.67440082063274,305.5547974397399,275.14887887816997,248.53420018425805,222.01533775126526,195.59751406575924]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A188,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Three Phase CT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[4,{"$f":"INDEX(Inputs!$B$38:$B$45,A188,)","v":"Three Phase CT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D189","v":0},0,0,0,0,1467616.270129255,1442498.7253624813,1412952.9285803004,1305017.9835762568,1197083.0385722131,1089148.0935681695]
[null,null,"End RAB - Real",{"$f":"IF(D187<Inputs!$C$7,D188+(OFFSET(Inputs!D$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(D76)),D188+(OFFSET(Inputs!D$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D76))","v":0},{"$f":"IF(E187<Inputs!$C$7,E188+(OFFSET(Inputs!E$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(E76)),E188+(OFFSET(Inputs!E$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E76))","v":0},{"$f":"IF(F187<Inputs!$C$7,F188+(OFFSET(Inputs!F$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(F76)),F188+(OFFSET(Inputs!F$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F76))","v":0},{"$f":"IF(G187<Inputs!$C$7,G188+(OFFSET(Inputs!G$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(G76)),G188+(OFFSET(Inputs!G$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G76))","v":0},{"$f":"IF(H187<Inputs!$C$7,H188+(OFFSET(Inputs!H$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(H76)),H188+(OFFSET(Inputs!H$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H76))","v":0},{"$f":"IF(I187<Inputs!$C$7,I188+(OFFSET(Inputs!I$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(I76)),I188+(OFFSET(Inputs!I$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I76))","v":1467616.270129255},{"$f":"IF(J187<Inputs!$C$7,J188+(OFFSET(Inputs!J$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(J76)),J188+(OFFSET(Inputs!J$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J76))","v":1442498.7253624813},{"$f":"IF(K187<Inputs!$C$7,K188+(OFFSET(Inputs!K$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(K76)),K188+(OFFSET(Inputs!K$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K76))","v":1412952.9285803004},{"$f":"IF(L187<Inputs!$C$7,L188+(OFFSET(Inputs!L$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(L76)),L188+(OFFSET(Inputs!L$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L76))","v":1305017.9835762568},{"$f":"IF(M187<Inputs!$C$7,M188+(OFFSET(Inputs!M$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(M76)),M188+(OFFSET(Inputs!M$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M76))","v":1197083.0385722131},{"$f":"IF(N187<Inputs!$C$7,N188+(OFFSET(Inputs!N$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(N76)),N188+(OFFSET(Inputs!N$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N76))","v":1089148.0935681695},{"$f":"IF(O187<Inputs!$C$7,O188+(OFFSET(Inputs!O$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)-SUM(O76)),O188+(OFFSET(Inputs!O$37,MATCH($B188,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O76))","v":981213.14856412588}]
[null,null,"Average RAB",{"$f":"AVERAGE(D188,D189)","v":0},0,0,0,0,733808.13506462751,1455057.4977458683,1427725.8269713908,1358985.4560782786,1251050.511074235,1143115.5660701913,1035180.6210661477]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(OFFSET(Inputs!D$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!E$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!F$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!G$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!H$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":0},{"$f":"SUM(OFFSET(Inputs!I$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":2524},{"$f":"SUM(OFFSET(Inputs!J$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":2794},{"$f":"SUM(OFFSET(Inputs!K$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":3047},{"$f":"SUM(OFFSET(Inputs!L$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":3103},{"$f":"SUM(OFFSET(Inputs!M$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":3162},{"$f":"SUM(OFFSET(Inputs!N$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":3224},{"$f":"SUM(OFFSET(Inputs!O$51,$A188,,,):OFFSET(Inputs!$D$51,$A188,,,))","v":3289}]
[null,null,"Average WDV",{"$f":"IFERROR(D190/AVERAGE(0,D191),0)","v":0},{"$f":"IFERROR(E190/AVERAGE(D191,E191),0)","v":0},0,0,0,581.46444933805662,547.2198186332713,488.86349151562774,441.94648978155402,399.37765716655548,358.00675417168537,317.88135147125678]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A198,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - IT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[5,{"$f":"INDEX(Inputs!$B$38:$B$45,A198,)","v":"IT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D199","v":67561670.912512317},93486371.798652381,86108519.202826649,76709950.679574966,59888002.766467974,44950735.301293939,29602739.515548475,30448225.827131577,26584202.686430246,19764293.311416313,13415805.624165073]
[null,null,"End RAB - Real",{"$f":"IF(D197<Inputs!$C$7,D198+(OFFSET(Inputs!D$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(D95)),D198+(OFFSET(Inputs!D$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D95))","v":67561670.912512317},{"$f":"IF(E197<Inputs!$C$7,E198+(OFFSET(Inputs!E$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(E95)),E198+(OFFSET(Inputs!E$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E95))","v":93486371.798652381},{"$f":"IF(F197<Inputs!$C$7,F198+(OFFSET(Inputs!F$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(F95)),F198+(OFFSET(Inputs!F$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F95))","v":86108519.202826649},{"$f":"IF(G197<Inputs!$C$7,G198+(OFFSET(Inputs!G$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(G95)),G198+(OFFSET(Inputs!G$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G95))","v":76709950.679574966},{"$f":"IF(H197<Inputs!$C$7,H198+(OFFSET(Inputs!H$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(H95)),H198+(OFFSET(Inputs!H$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H95))","v":59888002.766467974},{"$f":"IF(I197<Inputs!$C$7,I198+(OFFSET(Inputs!I$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(I95)),I198+(OFFSET(Inputs!I$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I95))","v":44950735.301293939},{"$f":"IF(J197<Inputs!$C$7,J198+(OFFSET(Inputs!J$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(J95)),J198+(OFFSET(Inputs!J$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J95))","v":29602739.515548475},{"$f":"IF(K197<Inputs!$C$7,K198+(OFFSET(Inputs!K$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(K95)),K198+(OFFSET(Inputs!K$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K95))","v":30448225.827131577},{"$f":"IF(L197<Inputs!$C$7,L198+(OFFSET(Inputs!L$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(L95)),L198+(OFFSET(Inputs!L$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L95))","v":26584202.686430246},{"$f":"IF(M197<Inputs!$C$7,M198+(OFFSET(Inputs!M$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(M95)),M198+(OFFSET(Inputs!M$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M95))","v":19764293.311416313},{"$f":"IF(N197<Inputs!$C$7,N198+(OFFSET(Inputs!N$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(N95)),N198+(OFFSET(Inputs!N$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N95))","v":13415805.624165073},{"$f":"IF(O197<Inputs!$C$7,O198+(OFFSET(Inputs!O$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)-SUM(O95)),O198+(OFFSET(Inputs!O$37,MATCH($B198,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O95))","v":9529626.3065452483}]
[null,null,"Average RAB",{"$f":"AVERAGE(D198,D199)","v":33780835.456256159},80524021.355582356,89797445.500739515,81409234.941200808,68298976.723021477,52419369.033880956,37276737.408421203,30025482.671340026,28516214.256780911,23174247.998923279,16590049.467790693,11472715.965355162]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(D161,D171,D181,D191)","v":12339},{"$f":"SUM(E161,E171,E181,E191)","v":89650},217749.35721295388,362843.35721295385,523048.35721295385,652238.35721295385,672278.35721295385,690381.35721295385,692048.35721295385,693783.35721295385,695588.35721295385,697466.35721295385]
[null,null,"Average WDV",{"$f":"IFERROR(D200/AVERAGE(0,D201),0)","v":5475.4575664569511},{"$f":"IFERROR(E200/AVERAGE(D201,E201),0)","v":1579.0726716720892},584.2396439269811,280.43491734717537,154.19260754071252,89.202691378139576,56.287303893448048,44.068937172608564,41.25521024209619,33.444534076813795,23.881369248467461,16.471307044222147]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A208,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Communications - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[6,{"$f":"INDEX(Inputs!$B$38:$B$45,A208,)","v":"Communications"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D209","v":0},0,2336252.0894595315,2392128.4060649611,2994708.5730568278,3439585.3049991154,2918011.4992645741,2335935.2867679344,1585371.4601918617,834807.63361578889,84243.807039716048]
[null,null,"End RAB - Real",{"$f":"IF(D207<Inputs!$C$7,D208+(OFFSET(Inputs!D$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(D114)),D208+(OFFSET(Inputs!D$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D114))","v":0},{"$f":"IF(E207<Inputs!$C$7,E208+(OFFSET(Inputs!E$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(E114)),E208+(OFFSET(Inputs!E$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E114))","v":0},{"$f":"IF(F207<Inputs!$C$7,F208+(OFFSET(Inputs!F$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(F114)),F208+(OFFSET(Inputs!F$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F114))","v":2336252.0894595315},{"$f":"IF(G207<Inputs!$C$7,G208+(OFFSET(Inputs!G$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(G114)),G208+(OFFSET(Inputs!G$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G114))","v":2392128.4060649611},{"$f":"IF(H207<Inputs!$C$7,H208+(OFFSET(Inputs!H$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(H114)),H208+(OFFSET(Inputs!H$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H114))","v":2994708.5730568278},{"$f":"IF(I207<Inputs!$C$7,I208+(OFFSET(Inputs!I$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(I114)),I208+(OFFSET(Inputs!I$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I114))","v":3439585.3049991154},{"$f":"IF(J207<Inputs!$C$7,J208+(OFFSET(Inputs!J$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(J114)),J208+(OFFSET(Inputs!J$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J114))","v":2918011.4992645741},{"$f":"IF(K207<Inputs!$C$7,K208+(OFFSET(Inputs!K$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(K114)),K208+(OFFSET(Inputs!K$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K114))","v":2335935.2867679344},{"$f":"IF(L207<Inputs!$C$7,L208+(OFFSET(Inputs!L$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(L114)),L208+(OFFSET(Inputs!L$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L114))","v":1585371.4601918617},{"$f":"IF(M207<Inputs!$C$7,M208+(OFFSET(Inputs!M$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(M114)),M208+(OFFSET(Inputs!M$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M114))","v":834807.63361578889},{"$f":"IF(N207<Inputs!$C$7,N208+(OFFSET(Inputs!N$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(N114)),N208+(OFFSET(Inputs!N$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N114))","v":84243.807039716048},{"$f":"IF(O207<Inputs!$C$7,O208+(OFFSET(Inputs!O$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)-SUM(O114)),O208+(OFFSET(Inputs!O$37,MATCH($B208,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O114))","v":63182.855279786905}]
[null,null,"Average RAB",{"$f":"AVERAGE(D208,D209)","v":0},0,1168126.0447297657,2364190.2477622461,2693418.4895608947,3217146.9390279716,3178798.4021318448,2626973.3930162545,1960653.3734798981,1210089.5469038254,459525.72032775247,73713.331159751484]
[null,null,"End Yr Cumulative Volumes",{"$f":"SUM(D161,D171,D181,D191)","v":12339},{"$f":"SUM(E161,E171,E181,E191)","v":89650},217749.35721295388,362843.35721295385,523048.35721295385,652238.35721295385,672278.35721295385,690381.35721295385,692048.35721295385,693783.35721295385,695588.35721295385,697466.35721295385]
[null,null,"Average WDV",{"$f":"IFERROR(D210/AVERAGE(0,D211),0)","v":0},{"$f":"IFERROR(E210/AVERAGE(D211,E211),0)","v":0},7.6000552201580254,8.1440575777805488,6.0806946169630551,5.4746589058474147,4.799937014776968,3.8556557667414504,2.8365324515526837,1.7463730037454295,0.66148708161606673,0.10582977164702323]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A218,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value - Other - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[7,{"$f":"INDEX(Inputs!$B$38:$B$45,A218,)","v":"Other"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D219","v":107861.77819654578},478653.15797777439,11231768.798255803,12173595.196552968,16954658.217613757,13732372.710313194,12643984.010812979,9752219.6677845493,6613240.4370240876,3466281.0800108397,263082.40025115618]
[null,null,"End RAB - Real",{"$f":"IF(D217<Inputs!$C$7,D218+(OFFSET(Inputs!D$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(D133)),D218+(OFFSET(Inputs!D$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D133))","v":107861.77819654578},{"$f":"IF(E217<Inputs!$C$7,E218+(OFFSET(Inputs!E$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(E133)),E218+(OFFSET(Inputs!E$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E133))","v":478653.15797777439},{"$f":"IF(F217<Inputs!$C$7,F218+(OFFSET(Inputs!F$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(F133)),F218+(OFFSET(Inputs!F$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F133))","v":11231768.798255803},{"$f":"IF(G217<Inputs!$C$7,G218+(OFFSET(Inputs!G$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(G133)),G218+(OFFSET(Inputs!G$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G133))","v":12173595.196552968},{"$f":"IF(H217<Inputs!$C$7,H218+(OFFSET(Inputs!H$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(H133)),H218+(OFFSET(Inputs!H$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H133))","v":16954658.217613757},{"$f":"IF(I217<Inputs!$C$7,I218+(OFFSET(Inputs!I$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(I133)),I218+(OFFSET(Inputs!I$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I133))","v":13732372.710313194},{"$f":"IF(J217<Inputs!$C$7,J218+(OFFSET(Inputs!J$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(J133)),J218+(OFFSET(Inputs!J$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J133))","v":12643984.010812979},{"$f":"IF(K217<Inputs!$C$7,K218+(OFFSET(Inputs!K$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(K133)),K218+(OFFSET(Inputs!K$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K133))","v":9752219.6677845493},{"$f":"IF(L217<Inputs!$C$7,L218+(OFFSET(Inputs!L$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(L133)),L218+(OFFSET(Inputs!L$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L133))","v":6613240.4370240876},{"$f":"IF(M217<Inputs!$C$7,M218+(OFFSET(Inputs!M$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(M133)),M218+(OFFSET(Inputs!M$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M133))","v":3466281.0800108397},{"$f":"IF(N217<Inputs!$C$7,N218+(OFFSET(Inputs!N$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(N133)),N218+(OFFSET(Inputs!N$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N133))","v":263082.40025115618},{"$f":"IF(O217<Inputs!$C$7,O218+(OFFSET(Inputs!O$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)-SUM(O133)),O218+(OFFSET(Inputs!O$37,MATCH($B218,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O133))","v":219591.83402814911}]
[null,null,"Average RAB",{"$f":"AVERAGE(D218,D219)","v":53930.889098272892},293257.46808716009,5855210.9781167889,11702681.997404385,14564126.707083363,15343515.463963475,13188178.360563086,11198101.839298764,8182730.052404318,5039760.7585174637,1864681.740130998,241337.11713965266]
[null,null,"Cumulative Volumes",{"$f":"D211","v":12339},89650,217749.35721295388,362843.35721295385,523048.35721295385,652238.35721295385,672278.35721295385,690381.35721295385,692048.35721295385,693783.35721295385,695588.35721295385,697466.35721295385]
[null,null,"Average WDV",{"$f":"IFERROR(D220/AVERAGE(0,D221),0)","v":8.7415332033832396},{"$f":"IFERROR(E220/AVERAGE(D221,E221),0)","v":5.7507666137948226},38.095141324973788,40.312879258142402,32.880151083750647,26.110250844549572,19.913947807414885,16.435654067921948,11.838186009771098,7.2732651534176016,2.6842085825843802,0.34648619991801283]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(Inputs!B38:B45,A228,)&\" - \"&Inputs!C4&\" - \"&IF(Inputs!C5=Inputs!C17,Inputs!C17,Inputs!C18)","v":"Written Down Value -  - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[8,{"$f":"INDEX(Inputs!$B$38:$B$45,A228,)","v":""},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D229","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"End RAB - Real",{"$f":"IF(D227<Inputs!$C$7,D228+(OFFSET(Inputs!D$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(D152)),D228+(OFFSET(Inputs!D$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D152))","v":0},{"$f":"IF(E227<Inputs!$C$7,E228+(OFFSET(Inputs!E$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(E152)),E228+(OFFSET(Inputs!E$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E152))","v":0},{"$f":"IF(F227<Inputs!$C$7,F228+(OFFSET(Inputs!F$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(F152)),F228+(OFFSET(Inputs!F$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F152))","v":0},{"$f":"IF(G227<Inputs!$C$7,G228+(OFFSET(Inputs!G$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(G152)),G228+(OFFSET(Inputs!G$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G152))","v":0},{"$f":"IF(H227<Inputs!$C$7,H228+(OFFSET(Inputs!H$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(H152)),H228+(OFFSET(Inputs!H$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H152))","v":0},{"$f":"IF(I227<Inputs!$C$7,I228+(OFFSET(Inputs!I$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(I152)),I228+(OFFSET(Inputs!I$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I152))","v":0},{"$f":"IF(J227<Inputs!$C$7,J228+(OFFSET(Inputs!J$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(J152)),J228+(OFFSET(Inputs!J$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J152))","v":0},{"$f":"IF(K227<Inputs!$C$7,K228+(OFFSET(Inputs!K$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(K152)),K228+(OFFSET(Inputs!K$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K152))","v":0},{"$f":"IF(L227<Inputs!$C$7,L228+(OFFSET(Inputs!L$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(L152)),L228+(OFFSET(Inputs!L$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L152))","v":0},{"$f":"IF(M227<Inputs!$C$7,M228+(OFFSET(Inputs!M$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(M152)),M228+(OFFSET(Inputs!M$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M152))","v":0},{"$f":"IF(N227<Inputs!$C$7,N228+(OFFSET(Inputs!N$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(N152)),N228+(OFFSET(Inputs!N$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N152))","v":0},{"$f":"IF(O227<Inputs!$C$7,O228+(OFFSET(Inputs!O$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)-SUM(O152)),O228+(OFFSET(Inputs!O$37,MATCH($B228,Inputs!$B$38:$B$45,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O152))","v":0}]
[null,null,"Average RAB",{"$f":"AVERAGE(D228,D229)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Cumulative Volumes",{"$f":"D221","v":12339},89650,217749.35721295388,362843.35721295385,523048.35721295385,652238.35721295385,672278.35721295385,690381.35721295385,692048.35721295385,693783.35721295385,695588.35721295385,697466.35721295385]
[null,null,"Average WDV",{"$f":"IFERROR(D230/AVERAGE(0,D231),0)","v":0},{"$f":"IFERROR(E230/AVERAGE(D231,E231),0)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"UE - ESC","index":6,"n_rows":259,"n_cols":23,"rows_kept":259,"cut":false,"hidden":false,"merged":[[181,1,181,2],[191,1,191,2],[201,1,201,2],[211,1,211,2],[221,1,221,2],[184,1,188,1],[194,1,198,1],[204,1,208,1],[86,1,86,2],[105,1,105,2],[124,1,124,2],[143,1,143,2],[162,1,162,2],[2,1,2,2],[15,1,15,2],[29,1,29,2],[48,1,48,2],[67,1,67,2],[244,1,248,1],[254,1,258,1],[214,1,218,1],[224,1,228,1],[234,1,238,1],[231,1,231,2],[241,1,241,2],[251,1,251,2]]}
[]
[]
[null,{"$f":"\"Capital Expenditure - \"&Inputs!C4&\" - $Nominal\"","v":"Capital Expenditure - United Energy - $Nominal"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"Inputs!B24","v":"Single Phase"},{"$f":"Inputs!C24","v":15},{"$f":"Inputs!D24","v":9218244.4650728311},{"$f":"Inputs!E24","v":24154024.160131313},{"$f":"Inputs!F24","v":41036085.831982963},{"$f":"Inputs!G24","v":46044592.063733801},{"$f":"Inputs!H24","v":38255503.502027281},{"$f":"Inputs!I24","v":10030650.925014423},{"$f":"Inputs!J24","v":1037465.9247909351},{"$f":"Inputs!K24","v":0},{"$f":"Inputs!L24","v":0},{"$f":"Inputs!M24","v":0},{"$f":"Inputs!N24","v":0},{"$f":"Inputs!O24","v":0}]
[null,{"$f":"Inputs!B25","v":"Single Phase, Two Element"},{"$f":"Inputs!C25","v":15},{"$f":"Inputs!D25","v":1063661.9247958304},{"$f":"Inputs!E25","v":0},{"$f":"Inputs!F25","v":0},{"$f":"Inputs!G25","v":0},{"$f":"Inputs!H25","v":11925899.830410168},{"$f":"Inputs!I25","v":3201964.3579803831},{"$f":"Inputs!J25","v":100294.5258482989},{"$f":"Inputs!K25","v":0},{"$f":"Inputs!L25","v":0},{"$f":"Inputs!M25","v":0},{"$f":"Inputs!N25","v":0},{"$f":"Inputs!O25","v":0}]
[null,{"$f":"Inputs!B26","v":"Three Phase DC"},{"$f":"Inputs!C26","v":15},{"$f":"Inputs!D26","v":0},{"$f":"Inputs!E26","v":89218.839868684576},{"$f":"Inputs!F26","v":7321233.4080171324},{"$f":"Inputs!G26","v":5806910.5362661928},{"$f":"Inputs!H26","v":11604974.897562558},{"$f":"Inputs!I26","v":9835439.1892215163},{"$f":"Inputs!J26","v":586276.70638565952},{"$f":"Inputs!K26","v":0},{"$f":"Inputs!L26","v":0},{"$f":"Inputs!M26","v":0},{"$f":"Inputs!N26","v":0},{"$f":"Inputs!O26","v":0}]
[null,{"$f":"Inputs!B27","v":"Three Phase CT"},{"$f":"Inputs!C27","v":15},{"$f":"Inputs!D27","v":0},{"$f":"Inputs!E27","v":0},{"$f":"Inputs!F27","v":0},{"$f":"Inputs!G27","v":0},{"$f":"Inputs!H27","v":0},{"$f":"Inputs!I27","v":1481627.5277836628},{"$f":"Inputs!J27","v":78721.417670228519},{"$f":"Inputs!K27","v":0},{"$f":"Inputs!L27","v":0},{"$f":"Inputs!M27","v":0},{"$f":"Inputs!N27","v":0},{"$f":"Inputs!O27","v":0}]
[null,{"$f":"Inputs!B28","v":"IT"},{"$f":"Inputs!C28","v":7},{"$f":"Inputs!D28","v":63237884.079999901},{"$f":"Inputs!E28","v":34423246},{"$f":"Inputs!F28","v":8382035.7199999997},{"$f":"Inputs!G28","v":7974074.9500000011},{"$f":"Inputs!H28","v":1748571.27},{"$f":"Inputs!I28","v":4041916.0000000005},{"$f":"Inputs!J28","v":4336621.03},{"$f":"Inputs!K28","v":0},{"$f":"Inputs!L28","v":0},{"$f":"Inputs!M28","v":0},{"$f":"Inputs!N28","v":0},{"$f":"Inputs!O28","v":0}]
[null,{"$f":"Inputs!B29","v":"Communications"},{"$f":"Inputs!C29","v":7},{"$f":"Inputs!D29","v":0},{"$f":"Inputs!E29","v":0},{"$f":"Inputs!F29","v":2276045.69},{"$f":"Inputs!G29","v":418838.68000000005},{"$f":"Inputs!H29","v":1055372.2},{"$f":"Inputs!I29","v":1078313},{"$f":"Inputs!J29","v":234146.34146341466},{"$f":"Inputs!K29","v":0},{"$f":"Inputs!L29","v":0},{"$f":"Inputs!M29","v":0},{"$f":"Inputs!N29","v":0},{"$f":"Inputs!O29","v":0}]
[null,{"$f":"Inputs!B30","v":"Other"},{"$f":"Inputs!C30","v":7},{"$f":"Inputs!D30","v":100958.88},{"$f":"Inputs!E30","v":367167},{"$f":"Inputs!F30","v":10550230.790000001},{"$f":"Inputs!G30","v":2706937.7899999996},{"$f":"Inputs!H30","v":7135529.5500000007},{"$f":"Inputs!I30","v":0},{"$f":"Inputs!J30","v":2298042.7160926829},{"$f":"Inputs!K30","v":0},{"$f":"Inputs!L30","v":0},{"$f":"Inputs!M30","v":0},{"$f":"Inputs!N30","v":0},{"$f":"Inputs!O30","v":0}]
[null,{"$f":"Inputs!B31","v":0},{"$f":"Inputs!C31","v":0},{"$f":"Inputs!D31","v":0},{"$f":"Inputs!E31","v":0},{"$f":"Inputs!F31","v":0},{"$f":"Inputs!G31","v":0},{"$f":"Inputs!H31","v":0},{"$f":"Inputs!I31","v":0},{"$f":"Inputs!J31","v":0},{"$f":"Inputs!K31","v":0},{"$f":"Inputs!L31","v":0},{"$f":"Inputs!M31","v":0},{"$f":"Inputs!N31","v":0},{"$f":"Inputs!O31","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D6:D13)","v":73620749.349868566},59033656,69565631.440000102,62951354.019999996,71725851.250000015,29669910.999999985,8671568.662251221,0,0,0,0,0]
[]
[null,{"$f":"\"Capital Expenditure - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Capital Expenditure - United Energy - 2015$"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"IF(Inputs!B38=\"\",\"\",Inputs!B38)","v":"Single Phase"},{"$f":"IF(Inputs!C38=\"\",\"\",Inputs!C38)","v":15},{"$f":"Inputs!D38","v":10606105.832352508},{"$f":"Inputs!E38","v":27444410.015937362},{"$f":"Inputs!F38","v":45361701.847536363},{"$f":"Inputs!G38","v":49167504.235687718},{"$f":"Inputs!H38","v":40047574.67197293},{"$f":"Inputs!I38","v":10278408.002862278},{"$f":"Inputs!J38","v":1037465.9247909351},{"$f":"Inputs!K38","v":937239.46679886931},{"$f":"Inputs!L38","v":0},{"$f":"Inputs!M38","v":0},{"$f":"Inputs!N38","v":0},{"$f":"Inputs!O38","v":0}]
[null,{"$f":"IF(Inputs!B39=\"\",\"\",Inputs!B39)","v":"Single Phase, Two Element"},{"$f":"IF(Inputs!C39=\"\",\"\",Inputs!C39)","v":15},{"$f":"Inputs!D39","v":1223802.5349590487},{"$f":"Inputs!E39","v":0},{"$f":"Inputs!F39","v":0},{"$f":"Inputs!G39","v":0},{"$f":"Inputs!H39","v":12484566.147809576},{"$f":"Inputs!I39","v":3281052.8776224982},{"$f":"Inputs!J39","v":100294.5258482989},{"$f":"Inputs!K39","v":81172.343836121407},{"$f":"Inputs!L39","v":0},{"$f":"Inputs!M39","v":0},{"$f":"Inputs!N39","v":0},{"$f":"Inputs!O39","v":0}]
[null,{"$f":"IF(Inputs!B40=\"\",\"\",Inputs!B40)","v":"Three Phase DC"},{"$f":"IF(Inputs!C40=\"\",\"\",Inputs!C40)","v":15},{"$f":"Inputs!D40","v":0},{"$f":"Inputs!E40","v":101372.69078930684},{"$f":"Inputs!F40","v":8092965.0154854367},{"$f":"Inputs!G40","v":6200756.3883491438},{"$f":"Inputs!H40","v":12148607.552685309},{"$f":"Inputs!I40","v":10078374.537195288},{"$f":"Inputs!J40","v":586276.70638565952},{"$f":"Inputs!K40","v":487011.03420091147},{"$f":"Inputs!L40","v":0},{"$f":"Inputs!M40","v":0},{"$f":"Inputs!N40","v":0},{"$f":"Inputs!O40","v":0}]
[null,{"$f":"IF(Inputs!B41=\"\",\"\",Inputs!B41)","v":"Three Phase CT"},{"$f":"IF(Inputs!C41=\"\",\"\",Inputs!C41)","v":15},{"$f":"Inputs!D41","v":0},{"$f":"Inputs!E41","v":0},{"$f":"Inputs!F41","v":0},{"$f":"Inputs!G41","v":0},{"$f":"Inputs!H41","v":0},{"$f":"Inputs!I41","v":1518223.7277199191},{"$f":"Inputs!J41","v":78721.417670228519},{"$f":"Inputs!K41","v":71800.832039097542},{"$f":"Inputs!L41","v":0},{"$f":"Inputs!M41","v":0},{"$f":"Inputs!N41","v":0},{"$f":"Inputs!O41","v":0}]
[null,{"$f":"IF(Inputs!B42=\"\",\"\",Inputs!B42)","v":"IT"},{"$f":"IF(Inputs!C42=\"\",\"\",Inputs!C42)","v":7},{"$f":"Inputs!D42","v":72758722.521167114},{"$f":"Inputs!E42","v":39112558.265253462},{"$f":"Inputs!F42","v":9265586.5562523715},{"$f":"Inputs!G42","v":8514905.796909418},{"$f":"Inputs!H42","v":1830482.7304359132},{"$f":"Inputs!I42","v":4141751.3252000003},{"$f":"Inputs!J42","v":4336621.03},{"$f":"Inputs!K42","v":6610532.4999999991},{"$f":"Inputs!L42","v":2953622.0625000005},{"$f":"Inputs!M42","v":487616.07500000001},{"$f":"Inputs!N42","v":1017862.6602083333},{"$f":"Inputs!O42","v":3568989.4939563796}]
[null,{"$f":"IF(Inputs!B43=\"\",\"\",Inputs!B43)","v":"Communications"},{"$f":"IF(Inputs!C43=\"\",\"\",Inputs!C43)","v":7},{"$f":"Inputs!D43","v":0},{"$f":"Inputs!E43","v":0},{"$f":"Inputs!F43","v":2515963.7886487264},{"$f":"Inputs!G43","v":447245.84690565127},{"$f":"Inputs!H43","v":1104810.8929996069},{"$f":"Inputs!I43","v":1104947.3310999998},{"$f":"Inputs!J43","v":234146.34146341466},{"$f":"Inputs!K43","v":144038.39999999999},{"$f":"Inputs!L43","v":0},{"$f":"Inputs!M43","v":0},{"$f":"Inputs!N43","v":0},{"$f":"Inputs!O43","v":0}]
[null,{"$f":"IF(Inputs!B44=\"\",\"\",Inputs!B44)","v":"Other"},{"$f":"IF(Inputs!C44=\"\",\"\",Inputs!C44)","v":7},{"$f":"Inputs!D44","v":116158.83805781853},{"$f":"Inputs!E44","v":417184.38408098748},{"$f":"Inputs!F44","v":11662331.185243847},{"$f":"Inputs!G44","v":2890532.1839173539},{"$f":"Inputs!H44","v":7469791.9598039286},{"$f":"Inputs!I44","v":0},{"$f":"Inputs!J44","v":2298042.7160926829},{"$f":"Inputs!K44","v":263043.99},{"$f":"Inputs!L44","v":59088.479999999996},{"$f":"Inputs!M44","v":59732.969999999994},{"$f":"Inputs!N44","v":13319.46},{"$f":"Inputs!O44","v":13963.949999999999}]
[null,{"$f":"IF(Inputs!B45=\"\",\"\",Inputs!B45)","v":""},{"$f":"IF(Inputs!C45=\"\",\"\",Inputs!C45)","v":""},{"$f":"Inputs!D45","v":0},{"$f":"Inputs!E45","v":0},{"$f":"Inputs!F45","v":0},{"$f":"Inputs!G45","v":0},{"$f":"Inputs!H45","v":0},{"$f":"Inputs!I45","v":0},{"$f":"Inputs!J45","v":0},{"$f":"Inputs!K45","v":0},{"$f":"Inputs!L45","v":0},{"$f":"Inputs!M45","v":0},{"$f":"Inputs!N45","v":0},{"$f":"Inputs!O45","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D19:D26)","v":84704789.726536483},{"$f":"SUM(E19:E26)","v":67075525.356061123},76898548.393166736,67220944.451769292,75085833.955707267,30402757.801699977,8671568.662251221,8594838.5668749996,3012710.5425000004,547349.04500000004,1031182.1202083332,3582953.4439563798]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A32,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Single Phase - 2015$"}]
[]
[1,{"$f":"INDEX($B$19:$B$26,$A$32,)","v":"Single Phase"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"TRANSPOSE(D18:P18)","v":2009},{"$f":"INDEX($C$19:$C$26,$A$32,)","v":15},{"$f":"IFERROR(IF(D$32<$B33,0,IF(D$32-$B33>$C33,0,IF(D$32=$B33,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19/2,IF(D$32-$B33=$C33,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19/2,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19)))),0)","v":353536.86107841693},{"$f":"IFERROR(IF(E$32<$B33,0,IF(E$32-$B33>$C33,0,IF(E$32=$B33,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19/2,IF(E$32-$B33=$C33,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19/2,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,))/$C$19)))),0)","v":707073.72215683386},707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,707073.72215683386,null,{"$f":"SUM(D33:P33)","v":8131347.8048035894},{"$f":"TRANSPOSE($D$19:$P$19)","v":10606105.832352508},{"$f":"IF(Q33>R33,\"error\",\"OK\")","v":"OK"},{"$f":"R33-SUM(D33:J33)","v":6010126.6383330878},{"$f":"C33-($J$32-B33)","v":9},{"$f":"T33/$T$46","v":4.3740699283032723E-2},{"$f":"ROUNDDOWN(SUMPRODUCT(U33:U45,V33:V45),0)","v":11}]
[null,2010,{"$f":"C33","v":15},{"$f":"IFERROR(IF(D$32<$B34,0,IF(D$32-$B34>$C34,0,IF(D$32=$B34,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,))/$C$19/2,IF(D$32-$B34=$C34,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,))/$C$19/2,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,))/$C$19)))),0)","v":0},914813.66719791212,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,1829627.3343958242,null,{"$f":"SUM(D34:P34)","v":19211087.011156157},27444410.015937362,{"$f":"IF(Q34>R34,\"error\",\"OK\")","v":"OK"},{"$f":"R34-SUM(D34:J34)","v":17381459.676760331},{"$f":"C34-($J$32-B34)","v":10},{"$f":"T34/$T$46","v":0.12649936458447009}]
[null,2011,{"$f":"C34","v":15},0,0,1512056.728251212,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,3024113.4565024241,null,28729077.836773027,45361701.847536363,"OK",31753191.293275453,11,0.23109443031985574]
[null,2012,15,0,0,0,1638916.8078562573,3277833.6157125146,3277833.6157125146,3277833.6157125146,3277833.6157125146,3277833.6157125146,3277833.6157125146,3277833.6157125146,3277833.6157125146,null,27861585.733556379,49167504.235687718,"OK",37695086.580693915,12,0.27433855321080441]
[null,2013,15,0,0,0,0,1334919.155732431,2669838.311464862,2669838.311464862,2669838.311464862,2669838.311464862,2669838.311464862,2669838.311464862,2669838.311464862,null,20023787.335986461,40047574.67197293,"OK",33372978.893310778,13,0.24288297431885222]
[null,2014,15,0,0,0,0,0,342613.60009540926,685227.20019081852,685227.20019081852,685227.20019081852,685227.20019081852,685227.20019081852,685227.20019081852,null,4453976.8012403203,10278408.002862278,"OK",9250567.2025760505,14,6.7324085257143201E-2]
[null,2015,15,0,0,0,0,0,0,34582.19749303117,69164.39498606234,69164.39498606234,69164.39498606234,69164.39498606234,69164.39498606234,null,380404.17242334282,1037465.9247909351,"OK",1002883.727297904,15,7.298820502682637E-3]
[null,2016,15,0,0,0,0,0,0,0,31241.31555996231,62482.631119924619,62482.631119924619,62482.631119924619,62482.631119924619,null,281171.8400396608,937239.46679886931,"OK",937239.46679886931,16,6.8210725231589138E-3]
[null,2017,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,17,0]
[null,2018,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,18,0]
[null,2019,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,19,0]
[null,2020,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,20,0]
[null,0,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,-2000,0]
[null,"TOTAL",null,{"$f":"SUM(D33:D45)","v":353536.86107841693},1621887.3893547459,4048757.7848038701,7199731.3209113395,10173567.284500027,11851100.040327869,12228295.837916309,12294119.350969303,12325360.666529266,12325360.666529266,12325360.666529266,12325360.666529266,null,{"$f":"SUM(Q33:Q45)","v":109072438.53597894},184880409.99793899,{"$f":"R46-Q46","v":75807971.461960047},137403533.4790464]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A51,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Single Phase, Two Element - 2015$"}]
[]
[2,{"$f":"INDEX($B$19:$B$26,$A$51,)","v":"Single Phase, Two Element"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B33","v":2009},{"$f":"INDEX($C$19:$C$26,$A$51,)","v":15},{"$f":"IFERROR(IF(D$32<$B52,0,IF(D$32-$B52>$C52,0,IF(D$32=$B52,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20/2,IF(D$32-$B52=$C52,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20/2,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20)))),0)","v":40793.417831968291},{"$f":"IFERROR(IF(E$32<$B52,0,IF(E$32-$B52>$C52,0,IF(E$32=$B52,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20/2,IF(E$32-$B52=$C52,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20/2,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,))/$C$20)))),0)","v":81586.835663936581},81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,81586.835663936581,null,{"$f":"SUM(D52:P52)","v":938248.61013527063},{"$f":"TRANSPOSE($D$20:$P$20)","v":1223802.5349590487},{"$f":"IF(Q52>R52,\"error\",\"OK\")","v":"OK"},{"$f":"R52-SUM(D52:J52)","v":693488.10314346093},{"$f":"C52-($J$51-B52)","v":9},{"$f":"T52/$T$65","v":4.8739832426805629E-2},{"$f":"ROUNDDOWN(SUMPRODUCT(U52:U64,V52:V64),0)","v":13}]
[null,{"$f":"B34","v":2010},{"$f":"C52","v":15},{"$f":"IFERROR(IF(D$32<$B53,0,IF(D$32-$B53>$C53,0,IF(D$32=$B53,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,))/$C$20/2,IF(D$32-$B53=$C53,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,))/$C$20/2,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,))/$C$20)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D53:P53)","v":0},0,{"$f":"IF(Q53>R53,\"error\",\"OK\")","v":"OK"},{"$f":"R53-SUM(D53:J53)","v":0},{"$f":"C53-($J$51-B53)","v":10},{"$f":"T53/$T$65","v":0}]
[null,2011,{"$f":"C53","v":15},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,11,0]
[null,2012,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,12,0]
[null,2013,15,0,0,0,0,416152.2049269859,832304.4098539718,832304.4098539718,832304.4098539718,832304.4098539718,832304.4098539718,832304.4098539718,832304.4098539718,null,6242283.0739047881,12484566.147809576,"OK",10403805.123174647,13,0.73120175530938458]
[null,2014,15,0,0,0,0,0,109368.42925408327,218736.85850816654,218736.85850816654,218736.85850816654,218736.85850816654,218736.85850816654,218736.85850816654,null,1421789.5803030825,3281052.8776224982,"OK",2952947.5898602484,14,0.20753949497119817]
[null,2015,15,0,0,0,0,0,0,3343.1508616099632,6686.3017232199263,6686.3017232199263,6686.3017232199263,6686.3017232199263,6686.3017232199263,null,36774.659477709596,100294.5258482989,"OK",96951.374986688941,15,6.8139507353914596E-3]
[null,2016,15,0,0,0,0,0,0,0,2705.7447945373801,5411.4895890747603,5411.4895890747603,5411.4895890747603,5411.4895890747603,null,24351.703150836423,81172.343836121407,"OK",81172.343836121407,16,5.7049665572203277E-3]
[null,2017,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,17,0]
[null,2018,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,18,0]
[null,2019,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,19,0]
[null,2020,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,20,0]
[null,0,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D52:D64)","v":40793.417831968291},81586.835663936581,81586.835663936581,81586.835663936581,497739.04059092246,1023259.6747719917,1135971.2548876849,1142020.1505438322,1144725.8953383698,1144725.8953383698,1144725.8953383698,1144725.8953383698,null,{"$f":"SUM(Q52:Q64)","v":8663447.6269716863},17170888.430075541,{"$f":"R65-Q65","v":8507440.8031038549},14228364.535001164]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A70,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Three Phase DC - 2015$"}]
[]
[3,{"$f":"INDEX($B$19:$B$26,$A$70,)","v":"Three Phase DC"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B52","v":2009},{"$f":"INDEX($C$19:$C$26,$A$70,)","v":15},{"$f":"IFERROR(IF(D$32<$B71,0,IF(D$32-$B71>$C71,0,IF(D$32=$B71,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21/2,IF(D$32-$B71=$C71,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21/2,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21)))),0)","v":0},{"$f":"IFERROR(IF(E$32<$B71,0,IF(E$32-$B71>$C71,0,IF(E$32=$B71,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21/2,IF(E$32-$B71=$C71,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21/2,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,))/$C$21)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D71:P71)","v":0},{"$f":"TRANSPOSE(D21:P21)","v":0},{"$f":"IF(Q71>R71,\"error\",\"OK\")","v":"OK"},{"$f":"R71-SUM(D71:J71)","v":0},{"$f":"C71-($J$70-B71)","v":9},{"$f":"T71/$T$84","v":0},{"$f":"ROUNDDOWN(SUMPRODUCT(U71:U83,V71:V83),0)","v":12}]
[null,{"$f":"B53","v":2010},{"$f":"C71","v":15},{"$f":"IFERROR(IF(D$32<$B72,0,IF(D$32-$B72>$C72,0,IF(D$32=$B72,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,))/$C$21/2,IF(D$32-$B72=$C72,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,))/$C$21/2,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,))/$C$21)))),0)","v":0},3379.0896929768946,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,6758.1793859537893,null,{"$f":"SUM(D72:P72)","v":70960.883552514773},101372.69078930684,{"$f":"IF(Q72>R72,\"error\",\"OK\")","v":"OK"},{"$f":"R72-SUM(D72:J72)","v":64202.704166561001},{"$f":"C72-($J$70-B72)","v":10},{"$f":"T72/$T$84","v":2.0891623945651942E-3}]
[null,2011,{"$f":"C72","v":15},0,0,269765.50051618123,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,539531.00103236246,null,5125544.5098074442,8092965.0154854367,"OK",5665075.510839805,11,0.18434212192861096]
[null,2012,15,0,0,0,206691.87961163811,413383.75922327623,413383.75922327623,413383.75922327623,413383.75922327623,413383.75922327623,413383.75922327623,413383.75922327623,413383.75922327623,null,3513761.9533978482,6200756.3883491438,"OK",4753913.231067677,12,0.15469281050229158]
[null,2013,15,0,0,0,0,404953.58508951031,809907.17017902061,809907.17017902061,809907.17017902061,809907.17017902061,809907.17017902061,809907.17017902061,809907.17017902061,null,6074303.7763426546,12148607.552685309,"OK",10123839.627237758,13,0.32943075081329476]
[null,2014,15,0,0,0,0,0,335945.81790650956,671891.63581301912,671891.63581301912,671891.63581301912,671891.63581301912,671891.63581301912,671891.63581301912,null,4367295.6327846246,10078374.537195288,"OK",9070537.0834757593,14,0.29515618102541447]
[null,2015,15,0,0,0,0,0,0,19542.556879521984,39085.113759043968,39085.113759043968,39085.113759043968,39085.113759043968,39085.113759043968,null,214968.12567474184,586276.70638565952,"OK",566734.14950613759,15,1.8441585728109864E-2]
[null,2016,15,0,0,0,0,0,0,0,16233.701140030382,32467.402280060764,32467.402280060764,32467.402280060764,32467.402280060764,null,146103.31026027343,487011.03420091147,"OK",487011.03420091147,16,1.5847387607713394E-2]
[null,2017,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,17,0]
[null,2018,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,18,0]
[null,2019,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,19,0]
[null,2020,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,20,0]
[null,0,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D71:D83)","v":0},3379.0896929768946,276523.67990213505,752981.06002995442,1364626.5247311029,2105525.9277271228,2461014.3025131542,2496790.5605327068,2513024.2616727371,2513024.2616727371,2513024.2616727371,2513024.2616727371,null,{"$f":"SUM(Q71:Q83)","v":19512938.191820104},37695363.925091051,{"$f":"R84-Q84","v":18182425.733270947},30731313.340494603]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A89,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Three Phase CT - 2015$"}]
[]
[4,{"$f":"INDEX($B$19:$B$26,$A$89,)","v":"Three Phase CT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B71","v":2009},{"$f":"INDEX($C$19:$C$26,$A$89,)","v":15},{"$f":"IFERROR(IF(D$32<$B90,0,IF(D$32-$B90>$C90,0,IF(D$32=$B90,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22/2,IF(D$32-$B90=$C90,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22/2,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22)))),0)","v":0},{"$f":"IFERROR(IF(E$32<$B90,0,IF(E$32-$B90>$C90,0,IF(E$32=$B90,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22/2,IF(E$32-$B90=$C90,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22/2,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,))/$C$22)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D90:P90)","v":0},{"$f":"TRANSPOSE(D22:P22)","v":0},{"$f":"IF(Q90>R90,\"error\",\"OK\")","v":"OK"},{"$f":"R90-SUM(D90:J90)","v":0},{"$f":"C90-($J$89-B90)","v":9},{"$f":"T90/$T$103","v":0},{"$f":"ROUNDDOWN(SUMPRODUCT(U90:U102,V90:V102),0)","v":14}]
[null,{"$f":"B72","v":2010},{"$f":"C90","v":15},{"$f":"IFERROR(IF(D$32<$B91,0,IF(D$32-$B91>$C91,0,IF(D$32=$B91,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,))/$C$22/2,IF(D$32-$B91=$C91,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,))/$C$22/2,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,))/$C$22)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D91:P91)","v":0},0,{"$f":"IF(Q91>R91,\"error\",\"OK\")","v":"OK"},{"$f":"R91-SUM(D91:J91)","v":0},{"$f":"C91-($J$89-B91)","v":10},{"$f":"T91/$T$103","v":0}]
[null,2011,{"$f":"C91","v":15},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,11,0]
[null,2012,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,12,0]
[null,2013,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,13,0]
[null,2014,15,0,0,0,0,0,50607.457590663966,101214.91518132793,101214.91518132793,101214.91518132793,101214.91518132793,101214.91518132793,101214.91518132793,null,657896.94867863157,1518223.7277199191,"OK",1366401.3549479272,14,0.90233226858532956]
[null,2015,15,0,0,0,0,0,0,2624.0472556742839,5248.0945113485677,5248.0945113485677,5248.0945113485677,5248.0945113485677,5248.0945113485677,null,28864.519812417126,78721.417670228519,"OK",76097.370414554229,15,5.0252521069960185E-2]
[null,2016,15,0,0,0,0,0,0,0,2393.3610679699182,4786.7221359398363,4786.7221359398363,4786.7221359398363,4786.7221359398363,null,21540.249611729261,71800.832039097542,"OK",71800.832039097542,16,4.741521034471028E-2]
[null,2017,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,17,0]
[null,2018,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,18,0]
[null,2019,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,19,0]
[null,2020,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,20,0]
[null,0,15,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D90:D102)","v":0},0,0,0,0,50607.457590663966,103838.96243700222,108856.37076064642,111249.73182861634,111249.73182861634,111249.73182861634,111249.73182861634,null,{"$f":"SUM(Q90:Q102)","v":708301.71810277796},1668745.9774292451,{"$f":"R103-Q103","v":960444.25932646717},1514299.5574015789]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A108,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - IT - 2015$"}]
[]
[5,{"$f":"INDEX($B$19:$B$26,$A$108,)","v":"IT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B90","v":2009},{"$f":"INDEX($C$19:$C$26,$A$108,)","v":7},{"$f":"IFERROR(IF(D$32<$B109,0,IF(D$32-$B109>$C109,0,IF(D$32=$B109,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23/2,IF(D$32-$B109=$C109,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23/2,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23)))),0)","v":5197051.6086547943},{"$f":"IFERROR(IF(E$32<$B109,0,IF(E$32-$B109>$C109,0,IF(E$32=$B109,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23/2,IF(E$32-$B109=$C109,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23/2,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,))/$C$23)))),0)","v":10394103.217309589},10394103.217309589,10394103.217309589,10394103.217309589,10394103.217309589,10394103.217309589,5197051.6086547943,0,0,0,0,null,{"$f":"SUM(D109:P109)","v":72758722.521167114},{"$f":"TRANSPOSE(D23:P23)","v":72758722.521167114},{"$f":"IF(Q109>R109,\"error\",\"OK\")","v":"OK"},{"$f":"R109-SUM(D109:J109)","v":5197051.6086547971},{"$f":"C109-($J$108-B109)","v":1},{"$f":"T109/$T$122","v":0.11747042445407377},{"$f":"ROUNDDOWN(SUMPRODUCT(U109:U121,V109:V121),0)","v":5}]
[null,{"$f":"B91","v":2010},{"$f":"C109","v":7},{"$f":"IFERROR(IF(D$32<$B110,0,IF(D$32-$B110>$C110,0,IF(D$32=$B110,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,))/$C$23/2,IF(D$32-$B110=$C110,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,))/$C$23/2,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,))/$C$23)))),0)","v":0},2793754.1618038188,5587508.3236076375,5587508.3236076375,5587508.3236076375,5587508.3236076375,5587508.3236076375,5587508.3236076375,2793754.1618038188,0,0,0,null,{"$f":"SUM(D110:P110)","v":39112558.265253462},39112558.265253462,{"$f":"IF(Q110>R110,\"error\",\"OK\")","v":"OK"},{"$f":"R110-SUM(D110:J110)","v":8381262.485411454},{"$f":"C110-($J$89-B110)","v":2},{"$f":"T110/$T$122","v":0.1894440416913869}]
[null,2011,{"$f":"C110","v":7},0,0,661827.61116088368,1323655.2223217674,1323655.2223217674,1323655.2223217674,1323655.2223217674,1323655.2223217674,1323655.2223217674,661827.61116088368,0,0,null,9265586.5562523715,9265586.5562523715,"OK",3309138.0558044184,3,7.4797381527848858E-2]
[null,2012,7,0,0,0,608207.5569221013,1216415.1138442026,1216415.1138442026,1216415.1138442026,1216415.1138442026,1216415.1138442026,1216415.1138442026,608207.5569221013,0,null,8514905.796909418,8514905.796909418,"OK",4257452.898454709,4,9.6232409591975057E-2]
[null,2013,7,0,0,0,0,130748.76645970809,261497.53291941617,261497.53291941617,261497.53291941617,261497.53291941617,261497.53291941617,261497.53291941617,130748.76645970809,null,1830482.7304359132,1830482.7304359132,"OK",1176738.8981373729,5,2.659816146632344E-2]
[null,2014,7,0,0,0,0,0,295839.38037142862,591678.76074285724,591678.76074285724,591678.76074285724,591678.76074285724,591678.76074285724,591678.76074285724,null,3845911.9448285718,4141751.3252000003,"OK",3254233.1840857146,6,7.35563512146898E-2]
[null,2015,7,0,0,0,0,0,0,309758.64500000002,619517.29,619517.29,619517.29,619517.29,619517.29,null,3407345.0950000002,4336621.03,"OK",4026862.3850000002,7,9.1020307128821185E-2]
[null,2016,7,0,0,0,0,0,0,0,472180.89285714278,944361.78571428556,944361.78571428556,944361.78571428556,944361.78571428556,null,4249628.0357142854,6610532.4999999991,"OK",6610532.4999999991,8,0.14941973201675579]
[null,2017,7,0,0,0,0,0,0,0,0,210973.00446428574,421946.00892857148,421946.00892857148,421946.00892857148,null,1476811.03125,2953622.0625000005,"OK",2953622.0625000005,9,6.6761553181612462E-2]
[null,2018,7,0,0,0,0,0,0,0,0,0,34829.719642857141,69659.439285714281,69659.439285714281,null,174148.59821428568,487616.07500000001,"OK",487616.07500000001,10,1.1021723779977226E-2]
[null,2019,7,0,0,0,0,0,0,0,0,0,0,72704.475729166661,145408.95145833332,null,218113.4271875,1017862.6602083333,"OK",1017862.6602083333,11,2.3007037015276958E-2]
[null,2020,7,0,0,0,0,0,0,0,0,0,0,0,254927.82099688426,null,254927.82099688426,3568989.4939563796,"OK",3568989.4939563796,12,8.0670876931257671E-2]
[null,0,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D109:D121)","v":5197051.6086547943},13187857.379113408,16643439.152078109,17913474.320161093,18652430.643542901,19079018.790374037,19684616.815745465,15269504.744947819,7961852.8718106328,4752073.8229530742,3589572.8502421123,3178248.823586354,null,{"$f":"SUM(Q109:Q121)","v":145109141.82320985},154599251.01688302,{"$f":"R122-Q122","v":9490109.1936731637},44241362.307213217]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C5&\" - \"&INDEX(B19:B26,A127,)&\" - \"&Inputs!C5","v":"Depreciation - 2015$ - Communications - 2015$"}]
[]
[6,{"$f":"INDEX($B$19:$B$26,$A$127,)","v":"Communications"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B109","v":2009},{"$f":"INDEX($C$19:$C$26,$A$127,)","v":7},{"$f":"IFERROR(IF(D$32<$B128,0,IF(D$32-$B128>$C128,0,IF(D$32=$B128,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24/2,IF(D$32-$B128=$C128,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24/2,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24)))),0)","v":0},{"$f":"IFERROR(IF(E$32<$B128,0,IF(E$32-$B128>$C128,0,IF(E$32=$B128,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24/2,IF(E$32-$B128=$C128,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24/2,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,))/$C$24)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D128:P128)","v":0},{"$f":"TRANSPOSE(D24:P24)","v":0},{"$f":"IF(Q128>R128,\"error\",\"OK\")","v":"OK"},{"$f":"R128-SUM(D128:J128)","v":0},{"$f":"C128-($J$127-B128)","v":1},{"$f":"T128/$T$141","v":0},{"$f":"ROUNDDOWN(SUMPRODUCT(U128:U140,V128:V140),0)","v":4}]
[null,{"$f":"B110","v":2010},{"$f":"C128","v":7},{"$f":"IFERROR(IF(D$32<$B129,0,IF(D$32-$B129>$C129,0,IF(D$32=$B129,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,))/$C$24/2,IF(D$32-$B129=$C129,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,))/$C$24/2,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,))/$C$24)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D129:P129)","v":0},0,{"$f":"IF(Q129>R129,\"error\",\"OK\")","v":"OK"},{"$f":"R129-SUM(D129:J129)","v":0},{"$f":"C129-($J$127-B129)","v":2},{"$f":"T129/$T$141","v":0}]
[null,2011,{"$f":"C129","v":7},0,0,179711.69918919474,359423.39837838948,359423.39837838948,359423.39837838948,359423.39837838948,359423.39837838948,359423.39837838948,179711.69918919474,0,0,null,2515963.7886487264,2515963.7886487264,"OK",898558.49594597379,3,0.29344998465302086]
[null,2012,7,0,0,0,31946.131921832235,63892.26384366447,63892.26384366447,63892.26384366447,63892.26384366447,63892.26384366447,63892.26384366447,31946.131921832235,0,null,447245.84690565133,447245.84690565127,"OK",223622.92345282563,4,7.3030463516134736E-2]
[null,2013,7,0,0,0,0,78915.063785686201,157830.1275713724,157830.1275713724,157830.1275713724,157830.1275713724,157830.1275713724,157830.1275713724,78915.063785686201,null,1104810.8929996069,1104810.8929996069,"OK",710235.57407117588,5,0.23194774658693701]
[null,2014,7,0,0,0,0,0,78924.809364285698,157849.6187285714,157849.6187285714,157849.6187285714,157849.6187285714,157849.6187285714,157849.6187285714,null,1026022.5217357138,1104947.3310999998,"OK",868172.90300714271,6,0.28352669994556756]
[null,2015,7,0,0,0,0,0,0,16724.73867595819,33449.477351916379,33449.477351916379,33449.477351916379,33449.477351916379,33449.477351916379,null,183972.12543554007,234146.34146341466,"OK",217421.60278745648,7,7.1005244832775399E-2]
[null,2016,7,0,0,0,0,0,0,0,10288.457142857142,20576.914285714283,20576.914285714283,20576.914285714283,20576.914285714283,null,92596.114285714284,144038.39999999999,"OK",144038.39999999999,8,4.7039860465564014E-2]
[null,2017,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,9,0]
[null,2018,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,10,0]
[null,2019,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,11,0]
[null,2020,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,12,0]
[null,0,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D128:D140)","v":0},0,179711.69918919474,391369.5303002217,502230.72600774019,660070.59915771207,755720.14719795599,782733.34301677125,793021.80015962839,613310.10097043368,401652.26985940669,290791.07415188826,null,{"$f":"SUM(Q128:Q140)","v":5370611.2900109533},5551152.6011174005,{"$f":"R141-Q141","v":180541.31110644713},3062049.8992645759]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A146,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Other - 2015$"}]
[]
[7,{"$f":"INDEX($B$19:$B$26,$A$146,)","v":"Other"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B128","v":2009},{"$f":"INDEX($C$19:$C$26,$A$146,)","v":7},{"$f":"IFERROR(IF(D$32<$B147,0,IF(D$32-$B147>$C147,0,IF(D$32=$B147,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25/2,IF(D$32-$B147=$C147,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25/2,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25)))),0)","v":8297.0598612727517},{"$f":"IFERROR(IF(E$32<$B147,0,IF(E$32-$B147>$C147,0,IF(E$32=$B147,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25/2,IF(E$32-$B147=$C147,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25/2,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,))/$C$25)))),0)","v":16594.119722545503},16594.119722545503,16594.119722545503,16594.119722545503,16594.119722545503,16594.119722545503,8297.0598612727517,0,0,0,0,null,{"$f":"SUM(D147:P147)","v":116158.8380578185},{"$f":"TRANSPOSE(D25:P25)","v":116158.83805781853},{"$f":"IF(Q147>R147,\"error\",\"OK\")","v":"OK"},{"$f":"R147-SUM(D147:J147)","v":8297.0598612727772},{"$f":"C147-($J$146-B147)","v":1},{"$f":"T147/$T$160","v":6.3563743277152379E-4},{"$f":"ROUNDDOWN(SUMPRODUCT(U147:U159,V147:V159),0)","v":4}]
[null,{"$f":"B129","v":2010},{"$f":"C147","v":7},{"$f":"IFERROR(IF(D$32<$B148,0,IF(D$32-$B148>$C148,0,IF(D$32=$B148,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,))/$C$25/2,IF(D$32-$B148=$C148,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,))/$C$25/2,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,))/$C$25)))),0)","v":0},29798.88457721339,59597.76915442678,59597.76915442678,59597.76915442678,59597.76915442678,59597.76915442678,59597.76915442678,29798.88457721339,0,0,0,null,{"$f":"SUM(D148:P148)","v":417184.38408098742},417184.38408098748,{"$f":"IF(Q148>R148,\"error\",\"OK\")","v":"OK"},{"$f":"R148-SUM(D148:J148)","v":89396.653731640195},{"$f":"C148-($J$146-B148)","v":2},{"$f":"T148/$T$160","v":6.848674160056958E-3}]
[null,2011,{"$f":"C148","v":7},0,0,833023.65608884615,1666047.3121776923,1666047.3121776923,1666047.3121776923,1666047.3121776923,1666047.3121776923,1666047.3121776923,833023.65608884615,0,0,null,11662331.185243845,11662331.185243847,"OK",4165118.2804442309,3,0.3190895492183643]
[null,2012,7,0,0,0,206466.58456552526,412933.16913105053,412933.16913105053,412933.16913105053,412933.16913105053,412933.16913105053,412933.16913105053,206466.58456552526,0,null,2890532.1839173539,2890532.1839173539,"OK",1445266.0919586769,4,0.11072177900659648]
[null,2013,7,0,0,0,0,533556.56855742342,1067113.1371148468,1067113.1371148468,1067113.1371148468,1067113.1371148468,1067113.1371148468,1067113.1371148468,533556.56855742342,null,7469791.9598039286,7469791.9598039286,"OK",4802009.1170168119,5,0.367881731398981]
[null,2014,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,6,0]
[null,2015,7,0,0,0,0,0,0,164145.9082923345,328291.816584669,328291.816584669,328291.816584669,328291.816584669,328291.816584669,null,1805604.9912156796,2298042.7160926829,"OK",2133896.8078003484,7,0.16347775132256218]
[null,2016,7,0,0,0,0,0,0,0,18788.856428571427,37577.712857142855,37577.712857142855,37577.712857142855,37577.712857142855,null,169099.70785714284,263043.99,"OK",263043.99,8,2.0151789827382256E-2]
[null,2017,7,0,0,0,0,0,0,0,0,4220.6057142857144,8441.2114285714288,8441.2114285714288,8441.2114285714288,null,29544.239999999998,59088.479999999996,"OK",59088.479999999996,9,4.5267661510893283E-3]
[null,2018,7,0,0,0,0,0,0,0,0,0,4266.6407142857142,8533.2814285714285,8533.2814285714285,null,21333.203571428574,59732.969999999994,"OK",59732.969999999994,10,4.5761405048841044E-3]
[null,2019,7,0,0,0,0,0,0,0,0,0,0,951.39,1902.78,null,2854.17,13319.46,"OK",13319.46,11,1.0204033117587094E-3]
[null,2020,7,0,0,0,0,0,0,0,0,0,0,0,997.42499999999995,null,997.42499999999995,13963.949999999999,"OK",13963.949999999999,12,1.0697776655534856E-3]
[null,0,7,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D147:D159)","v":8297.0598612727517},46393.00429975889,909215.54496581841,1948705.7856201897,2688728.9387431387,3222285.5073005622,3386431.4155928968,3561069.1204525293,3545982.6381569011,2691647.3439194132,1657375.1339793266,919300.79585637816,null,{"$f":"SUM(Q147:Q159)","v":24585432.288748182},25263190.117196616,{"$f":"R160-Q160","v":677757.82844843343},13053132.860812977]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A165,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy -  - 2015$"}]
[]
[8,{"$f":"INDEX($B$19:$B$26,$A$165,)","v":""},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK",null,"WDV at Start 2016","Remaining Life","Proportion of WDV","Weighted Average Remaining Life"]
[null,{"$f":"B147","v":2009},{"$f":"INDEX($C$19:$C$26,$A$165,)","v":""},{"$f":"IFERROR(IF(D$32<$B166,0,IF(D$32-$B166>$C166,0,IF(D$32=$B166,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26/2,IF(D$32-$B166=$C166,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26/2,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26)))),0)","v":0},{"$f":"IFERROR(IF(E$32<$B166,0,IF(E$32-$B166>$C166,0,IF(E$32=$B166,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26/2,IF(E$32-$B166=$C166,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26/2,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,))/$C$26)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D166:P166)","v":0},{"$f":"TRANSPOSE(D26:P26)","v":0},{"$f":"IF(Q166>R166,\"error\",\"OK\")","v":"OK"},{"$f":"R166-SUM(D166:J166)","v":0},{"$f":"IFERROR(C166-($J$165-B166),0)","v":0},{"$f":"IFERROR(T166/$T$179,0)","v":0},{"$f":"ROUNDDOWN(SUMPRODUCT(U166:U178,V166:V178),0)","v":0}]
[null,{"$f":"B148","v":2010},{"$f":"C166","v":""},{"$f":"IFERROR(IF(D$32<$B167,0,IF(D$32-$B167>$C167,0,IF(D$32=$B167,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,))/$C$26/2,IF(D$32-$B167=$C167,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,))/$C$26/2,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,))/$C$26)))),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D167:P167)","v":0},0,{"$f":"IF(Q167>R167,\"error\",\"OK\")","v":"OK"},{"$f":"R167-SUM(D167:J167)","v":0},{"$f":"IFERROR(C167-($J$165-B167),0)","v":0},{"$f":"IFERROR(T167/$T$179,0)","v":0}]
[null,2011,{"$f":"C167","v":""},0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2012,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2013,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2014,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2015,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2016,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2017,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2018,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2019,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,2020,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0,0,0]
[null,0,"",0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,"OK",0]
[null,"TOTAL",null,{"$f":"SUM(D166:D178)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Q166:Q178)","v":0},0,{"$f":"R179-Q179","v":0},0]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A185,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Single Phase - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[1,{"$f":"INDEX($B$19:$B$26,$A$185,)","v":"Single Phase"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D186","v":10252568.971274091},{"$f":"E186","v":36075091.597856708},77388035.660589203,119355808.57536557,149229815.96283847,147657123.92537287,136466294.0122475,125109414.12807707,112784053.46154781,100458692.79501854,88133332.128489271]
[null,null,"End RAB - Real",{"$f":"D185+(OFFSET(D$18,MATCH($B185,$B$19:$B$26,0),,,)-SUM(D46))","v":10252568.971274091},{"$f":"E185+(OFFSET(E$18,MATCH($B185,$B$19:$B$26,0),,,)-SUM(E46))","v":36075091.597856708},77388035.660589203,119355808.57536557,149229815.96283847,147657123.92537287,136466294.0122475,125109414.12807707,112784053.46154781,100458692.79501854,88133332.128489271,75807971.461960003,null,{"$f":"IF(ROUNDDOWN(O186,0)=ROUNDDOWN(S46,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D185,D186)","v":5126284.4856370455},{"$f":"AVERAGE(E185,E186)","v":23163830.2845654},56731563.629222959,98371922.117977381,134292812.26910204,148443469.94410568,142061708.9688102,130787854.0701623,118946733.79481244,106621373.12828317,94296012.461753905,81970651.795224637]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D161","v":11101},{"$f":"'UE - ComboREM'!E161","v":88223},{"$f":"'UE - ComboREM'!F161","v":202764.31635293068},{"$f":"'UE - ComboREM'!G161","v":336655.31635293068},{"$f":"'UE - ComboREM'!H161","v":443276.31635293068},{"$f":"'UE - ComboREM'!I161","v":507932.31635293068},{"$f":"'UE - ComboREM'!J161","v":521396.31635293068},{"$f":"'UE - ComboREM'!K161","v":533892.31635293062},{"$f":"'UE - ComboREM'!L161","v":535164.31635293062},{"$f":"'UE - ComboREM'!M161","v":536487.31635293062},{"$f":"'UE - ComboREM'!N161","v":537864.31635293062},{"$f":"'UE - ComboREM'!O161","v":539295.31635293062}]
[null,null,"Average WDV",{"$f":"IFERROR(D187/AVERAGE(0,D188),0)","v":923.57165762310524},{"$f":"IFERROR(E187/AVERAGE(D188,E188),0)","v":466.42967026228104},{"$f":"IFERROR(F187/AVERAGE(E188,F188),0)","v":389.92464922708024},364.7324500390157,344.3707285039647,312.11548095781063,276.02789712623382,247.87124586912245,222.52653443391389,198.98513635269717,175.54031583544028,152.19777887389188]
[]
[]
[]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[2,{"$f":"INDEX($B$19:$B$26,A195,)","v":"Single Phase, Two Element"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D196","v":1183009.1171270804},{"$f":"E196","v":1101422.2814631439},1019835.4457992073,938248.61013527075,12925075.717353923,15182868.920204431,14147192.191165045,13086344.384457335,11941618.489118965,10796892.593780596,9652166.6984422263]
[null,null,"End RAB - Real",{"$f":"D195+(OFFSET(D$18,MATCH($B195,$B$19:$B$26,0),,,)-SUM(D65))","v":1183009.1171270804},{"$f":"E195+(OFFSET(E$18,MATCH($B195,$B$19:$B$26,0),,,)-SUM(E65))","v":1101422.2814631439},1019835.4457992073,938248.61013527075,12925075.717353923,15182868.920204431,14147192.191165045,13086344.384457335,11941618.489118965,10796892.593780596,9652166.6984422263,8507440.8031038567,null,{"$f":"IF(ROUNDDOWN(O196,0)=ROUNDDOWN(S65,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D195,D196)","v":591504.55856354022},{"$f":"AVERAGE(E195,E196)","v":1142215.6992951122},{"$f":"AVERAGE(F195,F196)","v":1060628.8636311756},{"$f":"AVERAGE(G195,G196)","v":979042.02796723903},{"$f":"AVERAGE(H195,H196)","v":6931662.1637445968},{"$f":"AVERAGE(I195,I196)","v":14053972.318779178},{"$f":"AVERAGE(J195,J196)","v":14665030.555684738},{"$f":"AVERAGE(K195,K196)","v":13616768.28781119},{"$f":"AVERAGE(L195,L196)","v":12513981.436788149},{"$f":"AVERAGE(M195,M196)","v":11369255.541449782},{"$f":"AVERAGE(N195,N196)","v":10224529.64611141},{"$f":"AVERAGE(O195,O196)","v":9079803.7507730424}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D171","v":1238},{"$f":"'UE - ComboREM'!E171","v":1238},{"$f":"'UE - ComboREM'!F171","v":1238},{"$f":"'UE - ComboREM'!G171","v":1238},{"$f":"'UE - ComboREM'!H171","v":33363},{"$f":"'UE - ComboREM'!I171","v":53311},{"$f":"'UE - ComboREM'!J171","v":54569},{"$f":"'UE - ComboREM'!K171","v":55615},{"$f":"'UE - ComboREM'!L171","v":55746},{"$f":"'UE - ComboREM'!M171","v":55882},{"$f":"'UE - ComboREM'!N171","v":56023},{"$f":"'UE - ComboREM'!O171","v":56170}]
[null,null,"Average WDV",{"$f":"IFERROR(D197/AVERAGE(0,D198),0)","v":955.58087005418452},{"$f":"IFERROR(E197/AVERAGE(D198,E198),0)","v":922.62980556955745},{"$f":"IFERROR(F197/AVERAGE(E198,F198),0)","v":856.72767660030343},{"$f":"IFERROR(G197/AVERAGE(F198,G198),0)","v":790.82554763104929},{"$f":"IFERROR(H197/AVERAGE(G198,H198),0)","v":400.66253366923479},{"$f":"IFERROR(I197/AVERAGE(H198,I198),0)","v":324.29499777970739},{"$f":"IFERROR(J197/AVERAGE(I198,J198),0)","v":271.87672517027693},{"$f":"IFERROR(K197/AVERAGE(J198,K198),0)","v":247.16416698996568},{"$f":"IFERROR(L197/AVERAGE(K198,L198),0)","v":224.74621163222582},{"$f":"IFERROR(M197/AVERAGE(L198,M198),0)","v":203.69899203514856},{"$f":"IFERROR(N197/AVERAGE(M198,N198),0)","v":182.73588572648961},{"$f":"IFERROR(O197/AVERAGE(N198,O198),0)","v":161.86043248282945}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A205,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Three Phase DC - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[3,{"$f":"INDEX($B$19:$B$26,A205,)","v":"Three Phase DC"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D206","v":0},{"$f":"E206","v":97993.601096329949},7914434.9366796315,13362210.264998822,24146191.292953026,32119039.902421188,30244302.306293696,28234522.779961899,25721498.518289164,23208474.256616428,20695449.994943693]
[null,null,"End RAB - Real",{"$f":"D205+(OFFSET(D$18,MATCH($B205,$B$19:$B$26,0),,,))-SUM(D84)","v":0},{"$f":"E205+(OFFSET(E$18,MATCH($B205,$B$19:$B$26,0),,,))-SUM(E84)","v":97993.601096329949},7914434.9366796315,13362210.264998822,24146191.292953026,32119039.902421188,30244302.306293696,28234522.779961899,25721498.518289164,23208474.256616428,20695449.994943693,18182425.733270958,null,{"$f":"IF(ROUNDDOWN(O206,0)=ROUNDDOWN(S84,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D205,D206)","v":0},{"$f":"AVERAGE(E205,E206)","v":48996.800548164974},{"$f":"AVERAGE(F205,F206)","v":4006214.2688879808},{"$f":"AVERAGE(G205,G206)","v":10638322.600839227},{"$f":"AVERAGE(H205,H206)","v":18754200.778975923},{"$f":"AVERAGE(I205,I206)","v":28132615.597687107},{"$f":"AVERAGE(J205,J206)","v":31181671.104357444},{"$f":"AVERAGE(K205,K206)","v":29239412.543127798},{"$f":"AVERAGE(L205,L206)","v":26978010.649125531},{"$f":"AVERAGE(M205,M206)","v":24464986.387452796},{"$f":"AVERAGE(N205,N206)","v":21951962.125780061},{"$f":"AVERAGE(O205,O206)","v":19438937.864107326}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D181","v":0},{"$f":"'UE - ComboREM'!E181","v":189},{"$f":"'UE - ComboREM'!F181","v":13747.040860023197},{"$f":"'UE - ComboREM'!G181","v":24950.040860023197},{"$f":"'UE - ComboREM'!H181","v":46409.040860023197},{"$f":"'UE - ComboREM'!I181","v":88471.040860023204},{"$f":"'UE - ComboREM'!J181","v":93519.040860023204},{"$f":"'UE - ComboREM'!K181","v":97827.040860023204},{"$f":"'UE - ComboREM'!L181","v":98035.040860023204},{"$f":"'UE - ComboREM'!M181","v":98252.040860023204},{"$f":"'UE - ComboREM'!N181","v":98477.040860023204},{"$f":"'UE - ComboREM'!O181","v":98712.040860023204}]
[null,null,"Average WDV",{"$f":"IFERROR(D207/AVERAGE(0,D208),0)","v":0},{"$f":"IFERROR(E207/AVERAGE(D208,E208),0)","v":518.4846618853436},{"$f":"IFERROR(F207/AVERAGE(E208,F208),0)","v":574.94295677335037},{"$f":"IFERROR(G207/AVERAGE(F208,G208),0)","v":549.82557484835957},{"$f":"IFERROR(H207/AVERAGE(G208,H208),0)","v":525.62898307889634},{"$f":"IFERROR(I207/AVERAGE(H208,I208),0)","v":417.15003785478768},{"$f":"IFERROR(J207/AVERAGE(I208,J208),0)","v":342.67440082063274},{"$f":"IFERROR(K207/AVERAGE(J208,K208),0)","v":305.61809555010632},{"$f":"IFERROR(L207/AVERAGE(K208,L208),0)","v":275.47966826663566},{"$f":"IFERROR(M207/AVERAGE(L208,M208),0)","v":249.27760067619607},{"$f":"IFERROR(N207/AVERAGE(M208,N208),0)","v":223.16946669855969},{"$f":"IFERROR(O207/AVERAGE(N208,O208),0)","v":197.16038732514821}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A215,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Three Phase CT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[4,{"$f":"INDEX($B$19:$B$26,A215,)","v":"Three Phase CT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D216","v":0},{"$f":"E216","v":0},0,0,0,1467616.270129255,1442498.7253624813,1405443.1866409325,1294193.4548123162,1182943.7229837,1071693.9911550838]
[null,null,"End RAB - Real",{"$f":"D215+(OFFSET(D$18,MATCH($B215,$B$19:$B$26,0),,,))-SUM(D103)","v":0},{"$f":"E215+(OFFSET(E$18,MATCH($B215,$B$19:$B$26,0),,,))-SUM(E103)","v":0},0,0,0,1467616.270129255,1442498.7253624813,1405443.1866409325,1294193.4548123162,1182943.7229837,1071693.9911550838,960444.25932646741,null,{"$f":"IF(ROUNDDOWN(O216,0)=ROUNDDOWN(S103,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D215,D216)","v":0},{"$f":"AVERAGE(E215,E216)","v":0},{"$f":"AVERAGE(F215,F216)","v":0},{"$f":"AVERAGE(G215,G216)","v":0},{"$f":"AVERAGE(H215,H216)","v":0},{"$f":"AVERAGE(I215,I216)","v":733808.13506462751},{"$f":"AVERAGE(J215,J216)","v":1455057.4977458683},{"$f":"AVERAGE(K215,K216)","v":1423970.9560017069},{"$f":"AVERAGE(L215,L216)","v":1349818.3207266242},{"$f":"AVERAGE(M215,M216)","v":1238568.5888980082},{"$f":"AVERAGE(N215,N216)","v":1127318.8570693918},{"$f":"AVERAGE(O215,O216)","v":1016069.1252407755}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D191","v":0},{"$f":"'UE - ComboREM'!E191","v":0},{"$f":"'UE - ComboREM'!F191","v":0},{"$f":"'UE - ComboREM'!G191","v":0},{"$f":"'UE - ComboREM'!H191","v":0},{"$f":"'UE - ComboREM'!I191","v":2524},{"$f":"'UE - ComboREM'!J191","v":2794},{"$f":"'UE - ComboREM'!K191","v":3047},{"$f":"'UE - ComboREM'!L191","v":3103},{"$f":"'UE - ComboREM'!M191","v":3162},{"$f":"'UE - ComboREM'!N191","v":3224},{"$f":"'UE - ComboREM'!O191","v":3289}]
[null,null,"Average WDV",{"$f":"IFERROR(D217/AVERAGE(0,D218),0)","v":0},{"$f":"IFERROR(E217/AVERAGE(D218,E218),0)","v":0},{"$f":"IFERROR(F217/AVERAGE(E218,F218),0)","v":0},{"$f":"IFERROR(G217/AVERAGE(F218,G218),0)","v":0},{"$f":"IFERROR(H217/AVERAGE(G218,H218),0)","v":0},{"$f":"IFERROR(I217/AVERAGE(H218,I218),0)","v":581.46444933805662},{"$f":"IFERROR(J217/AVERAGE(I218,J218),0)","v":547.2198186332713},{"$f":"IFERROR(K217/AVERAGE(J218,K218),0)","v":487.57779695316106},{"$f":"IFERROR(L217/AVERAGE(K218,L218),0)","v":438.96530755337375},{"$f":"IFERROR(M217/AVERAGE(L218,M218),0)","v":395.39300523479909},{"$f":"IFERROR(N217/AVERAGE(M218,N218),0)","v":353.05946040381826},{"$f":"IFERROR(O217/AVERAGE(N218,O218),0)","v":312.01262866291279}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A225,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - IT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[5,{"$f":"INDEX($B$19:$B$26,A225,)","v":"IT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D226","v":67561670.912512317},{"$f":"E226","v":93486371.798652381},86108519.202826649,76709950.679574981,59888002.766467988,44950735.301293954,29602739.51554849,20943767.270600669,15935536.461290035,11671078.713336959,9099368.5233031809]
[null,null,"End RAB - Real",{"$f":"D225+(OFFSET(D$18,MATCH($B225,$B$19:$B$26,0),,,))-SUM(D122)","v":67561670.912512317},{"$f":"E225+(OFFSET(E$18,MATCH($B225,$B$19:$B$26,0),,,))-SUM(E122)","v":93486371.798652381},86108519.202826649,76709950.679574981,59888002.766467988,44950735.301293954,29602739.51554849,20943767.270600669,15935536.461290035,11671078.713336959,9099368.5233031809,9490109.1936732065,null,{"$f":"IF(ROUNDDOWN(O226,0)=ROUNDDOWN(S122,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D225,D226)","v":33780835.456256159},{"$f":"AVERAGE(E225,E226)","v":80524021.355582356},{"$f":"AVERAGE(F225,F226)","v":89797445.500739515},{"$f":"AVERAGE(G225,G226)","v":81409234.941200823},{"$f":"AVERAGE(H225,H226)","v":68298976.723021477},{"$f":"AVERAGE(I225,I226)","v":52419369.033880971},{"$f":"AVERAGE(J225,J226)","v":37276737.408421218},{"$f":"AVERAGE(K225,K226)","v":25273253.39307458},{"$f":"AVERAGE(L225,L226)","v":18439651.865945354},{"$f":"AVERAGE(M225,M226)","v":13803307.587313497},{"$f":"AVERAGE(N225,N226)","v":10385223.61832007},{"$f":"AVERAGE(O225,O226)","v":9294738.8584881946}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D201","v":12339},{"$f":"'UE - ComboREM'!E201","v":89650},{"$f":"'UE - ComboREM'!F201","v":217749.35721295388},{"$f":"'UE - ComboREM'!G201","v":362843.35721295385},{"$f":"'UE - ComboREM'!H201","v":523048.35721295385},{"$f":"'UE - ComboREM'!I201","v":652238.35721295385},{"$f":"'UE - ComboREM'!J201","v":672278.35721295385},{"$f":"'UE - ComboREM'!K201","v":690381.35721295385},{"$f":"'UE - ComboREM'!L201","v":692048.35721295385},{"$f":"'UE - ComboREM'!M201","v":693783.35721295385},{"$f":"'UE - ComboREM'!N201","v":695588.35721295385},{"$f":"'UE - ComboREM'!O201","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D227/AVERAGE(0,D228),0)","v":5475.4575664569511},{"$f":"IFERROR(E227/AVERAGE(D228,E228),0)","v":1579.0726716720892},{"$f":"IFERROR(F227/AVERAGE(E228,F228),0)","v":584.2396439269811},{"$f":"IFERROR(G227/AVERAGE(F228,G228),0)","v":280.43491734717543},{"$f":"IFERROR(H227/AVERAGE(G228,H228),0)","v":154.19260754071252},{"$f":"IFERROR(I227/AVERAGE(H228,I228),0)","v":89.202691378139605},{"$f":"IFERROR(J227/AVERAGE(I228,J228),0)","v":56.287303893448069},{"$f":"IFERROR(K227/AVERAGE(J228,K228),0)","v":37.094005385962802},{"$f":"IFERROR(L227/AVERAGE(K228,L228),0)","v":26.677163653998758},{"$f":"IFERROR(M227/AVERAGE(L228,M228),0)","v":19.920611490741692},{"$f":"IFERROR(N227/AVERAGE(M228,N228),0)","v":14.949525041412368},{"$f":"IFERROR(O227/AVERAGE(N228,O228),0)","v":13.344398841245303}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A235,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Communications - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[6,{"$f":"INDEX($B$19:$B$26,A235,)","v":"Communications"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D236","v":0},{"$f":"E236","v":0},2336252.0894595315,2392128.4060649606,2994708.5730568273,3439585.3049991154,2918011.4992645737,2279316.5562478025,1486294.7560881739,872984.65511774027,471332.38525833358]
[null,null,"End RAB - Real",{"$f":"D235+(OFFSET(D$18,MATCH($B235,$B$19:$B$26,0),,,))-SUM(D141)","v":0},{"$f":"E235+(OFFSET(E$18,MATCH($B235,$B$19:$B$26,0),,,))-SUM(E141)","v":0},2336252.0894595315,2392128.4060649606,2994708.5730568273,3439585.3049991154,2918011.4992645737,2279316.5562478025,1486294.7560881739,872984.65511774027,471332.38525833358,180541.31110644533,null,{"$f":"IF(ROUNDDOWN(O236,0)=ROUNDDOWN(S141,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D235,D236)","v":0},{"$f":"AVERAGE(E235,E236)","v":0},{"$f":"AVERAGE(F235,F236)","v":1168126.0447297657},{"$f":"AVERAGE(G235,G236)","v":2364190.2477622461},{"$f":"AVERAGE(H235,H236)","v":2693418.4895608937},{"$f":"AVERAGE(I235,I236)","v":3217146.9390279716},{"$f":"AVERAGE(J235,J236)","v":3178798.4021318443},{"$f":"AVERAGE(K235,K236)","v":2598664.0277561881},{"$f":"AVERAGE(L235,L236)","v":1882805.6561679882},{"$f":"AVERAGE(M235,M236)","v":1179639.7056029572},{"$f":"AVERAGE(N235,N236)","v":672158.52018803696},{"$f":"AVERAGE(O235,O236)","v":325936.84818238945}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D211","v":12339},{"$f":"'UE - ComboREM'!E211","v":89650},{"$f":"'UE - ComboREM'!F211","v":217749.35721295388},{"$f":"'UE - ComboREM'!G211","v":362843.35721295385},{"$f":"'UE - ComboREM'!H211","v":523048.35721295385},{"$f":"'UE - ComboREM'!I211","v":652238.35721295385},{"$f":"'UE - ComboREM'!J211","v":672278.35721295385},{"$f":"'UE - ComboREM'!K211","v":690381.35721295385},{"$f":"'UE - ComboREM'!L211","v":692048.35721295385},{"$f":"'UE - ComboREM'!M211","v":693783.35721295385},{"$f":"'UE - ComboREM'!N211","v":695588.35721295385},{"$f":"'UE - ComboREM'!O211","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D237/AVERAGE(0,D238),0)","v":0},{"$f":"IFERROR(E237/AVERAGE(D238,E238),0)","v":0},{"$f":"IFERROR(F237/AVERAGE(E238,F238),0)","v":7.6000552201580254},{"$f":"IFERROR(G237/AVERAGE(F238,G238),0)","v":8.1440575777805488},{"$f":"IFERROR(H237/AVERAGE(G238,H238),0)","v":6.0806946169630534},{"$f":"IFERROR(I237/AVERAGE(H238,I238),0)","v":5.4746589058474147},{"$f":"IFERROR(J237/AVERAGE(I238,J238),0)","v":4.7999370147769671},{"$f":"IFERROR(K237/AVERAGE(J238,K238),0)","v":3.8141056057432685},{"$f":"IFERROR(L237/AVERAGE(K238,L238),0)","v":2.7239079665614327},{"$f":"IFERROR(M237/AVERAGE(L238,M238),0)","v":1.7024285031485697},{"$f":"IFERROR(N237/AVERAGE(M238,N238),0)","v":0.96757190780406055},{"$f":"IFERROR(O237/AVERAGE(N238,O238),0)","v":0.46794550825193021}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A245,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Other - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[7,{"$f":"INDEX($B$19:$B$26,A245,)","v":"Other"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D246","v":107861.77819654578},{"$f":"E246","v":478653.15797777433},11231768.798255803,12173595.196552966,16954658.217613757,13732372.710313194,12643984.010812979,9345958.8803604506,5859064.7222035499,3227150.3482841365,1583094.6743048099]
[null,null,"End RAB - Real",{"$f":"D245+(OFFSET(D$18,MATCH($B245,$B$19:$B$26,0),,,))-SUM(D160)","v":107861.77819654578},{"$f":"E245+(OFFSET(E$18,MATCH($B245,$B$19:$B$26,0),,,))-SUM(E160)","v":478653.15797777433},11231768.798255803,12173595.196552966,16954658.217613757,13732372.710313194,12643984.010812979,9345958.8803604506,5859064.7222035499,3227150.3482841365,1583094.6743048099,677757.82844843168,null,{"$f":"IF(ROUNDDOWN(O246,0)=ROUNDDOWN(S160,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D245,D246)","v":53930.889098272892},{"$f":"AVERAGE(E245,E246)","v":293257.46808716003},{"$f":"AVERAGE(F245,F246)","v":5855210.9781167889},{"$f":"AVERAGE(G245,G246)","v":11702681.997404385},{"$f":"AVERAGE(H245,H246)","v":14564126.707083361},{"$f":"AVERAGE(I245,I246)","v":15343515.463963475},{"$f":"AVERAGE(J245,J246)","v":13188178.360563086},{"$f":"AVERAGE(K245,K246)","v":10994971.445586715},{"$f":"AVERAGE(L245,L246)","v":7602511.8012819998},{"$f":"AVERAGE(M245,M246)","v":4543107.5352438428},{"$f":"AVERAGE(N245,N246)","v":2405122.511294473},{"$f":"AVERAGE(O245,O246)","v":1130426.2513766207}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D221","v":12339},{"$f":"'UE - ComboREM'!E221","v":89650},{"$f":"'UE - ComboREM'!F221","v":217749.35721295388},{"$f":"'UE - ComboREM'!G221","v":362843.35721295385},{"$f":"'UE - ComboREM'!H221","v":523048.35721295385},{"$f":"'UE - ComboREM'!I221","v":652238.35721295385},{"$f":"'UE - ComboREM'!J221","v":672278.35721295385},{"$f":"'UE - ComboREM'!K221","v":690381.35721295385},{"$f":"'UE - ComboREM'!L221","v":692048.35721295385},{"$f":"'UE - ComboREM'!M221","v":693783.35721295385},{"$f":"'UE - ComboREM'!N221","v":695588.35721295385},{"$f":"'UE - ComboREM'!O221","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D247/AVERAGE(0,D248),0)","v":8.7415332033832396},{"$f":"IFERROR(E247/AVERAGE(D248,E248),0)","v":5.7507666137948217},{"$f":"IFERROR(F247/AVERAGE(E248,F248),0)","v":38.095141324973788},{"$f":"IFERROR(G247/AVERAGE(F248,G248),0)","v":40.312879258142402},{"$f":"IFERROR(H247/AVERAGE(G248,H248),0)","v":32.88015108375064},{"$f":"IFERROR(I247/AVERAGE(H248,I248),0)","v":26.110250844549572},{"$f":"IFERROR(J247/AVERAGE(I248,J248),0)","v":19.913947807414885},{"$f":"IFERROR(K247/AVERAGE(J248,K248),0)","v":16.137515961156783},{"$f":"IFERROR(L247/AVERAGE(K248,L248),0)","v":10.998767925701241},{"$f":"IFERROR(M247/AVERAGE(L248,M248),0)","v":6.5565068080807531},{"$f":"IFERROR(N247/AVERAGE(M248,N248),0)","v":3.4621728459302576},{"$f":"IFERROR(O247/AVERAGE(N248,O248),0)","v":1.6229459470190029}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A255,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value -  - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[8,{"$f":"INDEX($B$19:$B$26,A255,)","v":""},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D256","v":0},{"$f":"E256","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"End RAB - Real",{"$f":"D255+(OFFSET(D$18,MATCH($B255,$B$19:$B$26,0),,,))-SUM(D179)","v":0},{"$f":"E255+(OFFSET(E$18,MATCH($B255,$B$19:$B$26,0),,,))-SUM(E179)","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(ROUNDDOWN(O256,0)=ROUNDDOWN(S179,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D255,D256)","v":0},{"$f":"AVERAGE(E255,E256)","v":0},{"$f":"AVERAGE(F255,F256)","v":0},{"$f":"AVERAGE(G255,G256)","v":0},{"$f":"AVERAGE(H255,H256)","v":0},{"$f":"AVERAGE(I255,I256)","v":0},{"$f":"AVERAGE(J255,J256)","v":0},{"$f":"AVERAGE(K255,K256)","v":0},{"$f":"AVERAGE(L255,L256)","v":0},{"$f":"AVERAGE(M255,M256)","v":0},{"$f":"AVERAGE(N255,N256)","v":0},{"$f":"AVERAGE(O255,O256)","v":0}]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D231","v":12339},{"$f":"'UE - ComboREM'!E231","v":89650},{"$f":"'UE - ComboREM'!F231","v":217749.35721295388},{"$f":"'UE - ComboREM'!G231","v":362843.35721295385},{"$f":"'UE - ComboREM'!H231","v":523048.35721295385},{"$f":"'UE - ComboREM'!I231","v":652238.35721295385},{"$f":"'UE - ComboREM'!J231","v":672278.35721295385},{"$f":"'UE - ComboREM'!K231","v":690381.35721295385},{"$f":"'UE - ComboREM'!L231","v":692048.35721295385},{"$f":"'UE - ComboREM'!M231","v":693783.35721295385},{"$f":"'UE - ComboREM'!N231","v":695588.35721295385},{"$f":"'UE - ComboREM'!O231","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D257/AVERAGE(0,D258),0)","v":0},{"$f":"IFERROR(E257/AVERAGE(D258,E258),0)","v":0},{"$f":"IFERROR(F257/AVERAGE(E258,F258),0)","v":0},{"$f":"IFERROR(G257/AVERAGE(F258,G258),0)","v":0},{"$f":"IFERROR(H257/AVERAGE(G258,H258),0)","v":0},{"$f":"IFERROR(I257/AVERAGE(H258,I258),0)","v":0},{"$f":"IFERROR(J257/AVERAGE(I258,J258),0)","v":0},{"$f":"IFERROR(K257/AVERAGE(J258,K258),0)","v":0},{"$f":"IFERROR(L257/AVERAGE(K258,L258),0)","v":0},{"$f":"IFERROR(M257/AVERAGE(L258,M258),0)","v":0},{"$f":"IFERROR(N257/AVERAGE(M258,N258),0)","v":0},{"$f":"IFERROR(O257/AVERAGE(N258,O258),0)","v":0}]

{"sheet":"UE - AER","index":7,"n_rows":259,"n_cols":19,"rows_kept":259,"cut":false,"hidden":false,"merged":[[241,1,241,3],[251,1,251,3],[162,1,162,3],[181,1,181,3],[191,1,191,3],[201,1,201,3],[211,1,211,3],[194,1,198,1],[204,1,208,1],[244,1,248,1],[254,1,258,1],[214,1,218,1],[224,1,228,1],[234,1,238,1],[2,1,2,3],[15,1,15,3],[29,1,29,3],[48,1,48,3],[184,1,188,1],[67,1,67,3],[86,1,86,3],[105,1,105,3],[124,1,124,3],[143,1,143,3],[221,1,221,3],[231,1,231,3]]}
[]
[]
[null,{"$f":"\"Capital Expenditure - \"&Inputs!C4&\" - $Nominal\"","v":"Capital Expenditure - United Energy - $Nominal"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"Inputs!B24","v":"Single Phase"},{"$f":"Inputs!C24","v":15},{"$f":"Inputs!D24","v":9218244.4650728311},{"$f":"Inputs!E24","v":24154024.160131313},{"$f":"Inputs!F24","v":41036085.831982963},{"$f":"Inputs!G24","v":46044592.063733801},{"$f":"Inputs!H24","v":38255503.502027281},{"$f":"Inputs!I24","v":10030650.925014423},{"$f":"Inputs!J24","v":1037465.9247909351},{"$f":"Inputs!K24","v":0},{"$f":"Inputs!L24","v":0},{"$f":"Inputs!M24","v":0},{"$f":"Inputs!N24","v":0},{"$f":"Inputs!O24","v":0}]
[null,{"$f":"Inputs!B25","v":"Single Phase, Two Element"},{"$f":"Inputs!C25","v":15},{"$f":"Inputs!D25","v":1063661.9247958304},{"$f":"Inputs!E25","v":0},{"$f":"Inputs!F25","v":0},{"$f":"Inputs!G25","v":0},{"$f":"Inputs!H25","v":11925899.830410168},{"$f":"Inputs!I25","v":3201964.3579803831},{"$f":"Inputs!J25","v":100294.5258482989},{"$f":"Inputs!K25","v":0},{"$f":"Inputs!L25","v":0},{"$f":"Inputs!M25","v":0},{"$f":"Inputs!N25","v":0},{"$f":"Inputs!O25","v":0}]
[null,{"$f":"Inputs!B26","v":"Three Phase DC"},{"$f":"Inputs!C26","v":15},{"$f":"Inputs!D26","v":0},{"$f":"Inputs!E26","v":89218.839868684576},{"$f":"Inputs!F26","v":7321233.4080171324},{"$f":"Inputs!G26","v":5806910.5362661928},{"$f":"Inputs!H26","v":11604974.897562558},{"$f":"Inputs!I26","v":9835439.1892215163},{"$f":"Inputs!J26","v":586276.70638565952},{"$f":"Inputs!K26","v":0},{"$f":"Inputs!L26","v":0},{"$f":"Inputs!M26","v":0},{"$f":"Inputs!N26","v":0},{"$f":"Inputs!O26","v":0}]
[null,{"$f":"Inputs!B27","v":"Three Phase CT"},{"$f":"Inputs!C27","v":15},{"$f":"Inputs!D27","v":0},{"$f":"Inputs!E27","v":0},{"$f":"Inputs!F27","v":0},{"$f":"Inputs!G27","v":0},{"$f":"Inputs!H27","v":0},{"$f":"Inputs!I27","v":1481627.5277836628},{"$f":"Inputs!J27","v":78721.417670228519},{"$f":"Inputs!K27","v":0},{"$f":"Inputs!L27","v":0},{"$f":"Inputs!M27","v":0},{"$f":"Inputs!N27","v":0},{"$f":"Inputs!O27","v":0}]
[null,{"$f":"Inputs!B28","v":"IT"},{"$f":"Inputs!C28","v":7},{"$f":"Inputs!D28","v":63237884.079999901},{"$f":"Inputs!E28","v":34423246},{"$f":"Inputs!F28","v":8382035.7199999997},{"$f":"Inputs!G28","v":7974074.9500000011},{"$f":"Inputs!H28","v":1748571.27},{"$f":"Inputs!I28","v":4041916.0000000005},{"$f":"Inputs!J28","v":4336621.03},{"$f":"Inputs!K28","v":0},{"$f":"Inputs!L28","v":0},{"$f":"Inputs!M28","v":0},{"$f":"Inputs!N28","v":0},{"$f":"Inputs!O28","v":0}]
[null,{"$f":"Inputs!B29","v":"Communications"},{"$f":"Inputs!C29","v":7},{"$f":"Inputs!D29","v":0},{"$f":"Inputs!E29","v":0},{"$f":"Inputs!F29","v":2276045.69},{"$f":"Inputs!G29","v":418838.68000000005},{"$f":"Inputs!H29","v":1055372.2},{"$f":"Inputs!I29","v":1078313},{"$f":"Inputs!J29","v":234146.34146341466},{"$f":"Inputs!K29","v":0},{"$f":"Inputs!L29","v":0},{"$f":"Inputs!M29","v":0},{"$f":"Inputs!N29","v":0},{"$f":"Inputs!O29","v":0}]
[null,{"$f":"Inputs!B30","v":"Other"},{"$f":"Inputs!C30","v":7},{"$f":"Inputs!D30","v":100958.88},{"$f":"Inputs!E30","v":367167},{"$f":"Inputs!F30","v":10550230.790000001},{"$f":"Inputs!G30","v":2706937.7899999996},{"$f":"Inputs!H30","v":7135529.5500000007},{"$f":"Inputs!I30","v":0},{"$f":"Inputs!J30","v":2298042.7160926829},{"$f":"Inputs!K30","v":0},{"$f":"Inputs!L30","v":0},{"$f":"Inputs!M30","v":0},{"$f":"Inputs!N30","v":0},{"$f":"Inputs!O30","v":0}]
[null,{"$f":"Inputs!B31","v":0},{"$f":"Inputs!C31","v":0},{"$f":"Inputs!D31","v":0},{"$f":"Inputs!E31","v":0},{"$f":"Inputs!F31","v":0},{"$f":"Inputs!G31","v":0},{"$f":"Inputs!H31","v":0},{"$f":"Inputs!I31","v":0},{"$f":"Inputs!J31","v":0},{"$f":"Inputs!K31","v":0},{"$f":"Inputs!L31","v":0},{"$f":"Inputs!M31","v":0},{"$f":"Inputs!N31","v":0},{"$f":"Inputs!O31","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D6:D13)","v":73620749.349868566},59033656,69565631.440000102,62951354.019999996,71725851.250000015,29669910.999999985,8671568.662251221,0,0,0,0,0]
[]
[null,{"$f":"\"Capital Expenditure - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Capital Expenditure - United Energy - 2015$"}]
[]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,{"$f":"IF(Inputs!B38=\"\",\"\",Inputs!B38)","v":"Single Phase"},{"$f":"IF(Inputs!C38=\"\",\"\",Inputs!C38)","v":15},{"$f":"Inputs!D38","v":10606105.832352508},{"$f":"Inputs!E38","v":27444410.015937362},{"$f":"Inputs!F38","v":45361701.847536363},{"$f":"Inputs!G38","v":49167504.235687718},{"$f":"Inputs!H38","v":40047574.67197293},{"$f":"Inputs!I38","v":10278408.002862278},{"$f":"Inputs!J38","v":1037465.9247909351},{"$f":"Inputs!K38","v":937239.46679886931},{"$f":"Inputs!L38","v":0},{"$f":"Inputs!M38","v":0},{"$f":"Inputs!N38","v":0},{"$f":"Inputs!O38","v":0}]
[null,{"$f":"IF(Inputs!B39=\"\",\"\",Inputs!B39)","v":"Single Phase, Two Element"},{"$f":"IF(Inputs!C39=\"\",\"\",Inputs!C39)","v":15},{"$f":"Inputs!D39","v":1223802.5349590487},{"$f":"Inputs!E39","v":0},{"$f":"Inputs!F39","v":0},{"$f":"Inputs!G39","v":0},{"$f":"Inputs!H39","v":12484566.147809576},{"$f":"Inputs!I39","v":3281052.8776224982},{"$f":"Inputs!J39","v":100294.5258482989},{"$f":"Inputs!K39","v":81172.343836121407},{"$f":"Inputs!L39","v":0},{"$f":"Inputs!M39","v":0},{"$f":"Inputs!N39","v":0},{"$f":"Inputs!O39","v":0}]
[null,{"$f":"IF(Inputs!B40=\"\",\"\",Inputs!B40)","v":"Three Phase DC"},{"$f":"IF(Inputs!C40=\"\",\"\",Inputs!C40)","v":15},{"$f":"Inputs!D40","v":0},{"$f":"Inputs!E40","v":101372.69078930684},{"$f":"Inputs!F40","v":8092965.0154854367},{"$f":"Inputs!G40","v":6200756.3883491438},{"$f":"Inputs!H40","v":12148607.552685309},{"$f":"Inputs!I40","v":10078374.537195288},{"$f":"Inputs!J40","v":586276.70638565952},{"$f":"Inputs!K40","v":487011.03420091147},{"$f":"Inputs!L40","v":0},{"$f":"Inputs!M40","v":0},{"$f":"Inputs!N40","v":0},{"$f":"Inputs!O40","v":0}]
[null,{"$f":"IF(Inputs!B41=\"\",\"\",Inputs!B41)","v":"Three Phase CT"},{"$f":"IF(Inputs!C41=\"\",\"\",Inputs!C41)","v":15},{"$f":"Inputs!D41","v":0},{"$f":"Inputs!E41","v":0},{"$f":"Inputs!F41","v":0},{"$f":"Inputs!G41","v":0},{"$f":"Inputs!H41","v":0},{"$f":"Inputs!I41","v":1518223.7277199191},{"$f":"Inputs!J41","v":78721.417670228519},{"$f":"Inputs!K41","v":71800.832039097542},{"$f":"Inputs!L41","v":0},{"$f":"Inputs!M41","v":0},{"$f":"Inputs!N41","v":0},{"$f":"Inputs!O41","v":0}]
[null,{"$f":"IF(Inputs!B42=\"\",\"\",Inputs!B42)","v":"IT"},{"$f":"IF(Inputs!C42=\"\",\"\",Inputs!C42)","v":7},{"$f":"Inputs!D42","v":72758722.521167114},{"$f":"Inputs!E42","v":39112558.265253462},{"$f":"Inputs!F42","v":9265586.5562523715},{"$f":"Inputs!G42","v":8514905.796909418},{"$f":"Inputs!H42","v":1830482.7304359132},{"$f":"Inputs!I42","v":4141751.3252000003},{"$f":"Inputs!J42","v":4336621.03},{"$f":"Inputs!K42","v":6610532.4999999991},{"$f":"Inputs!L42","v":2953622.0625000005},{"$f":"Inputs!M42","v":487616.07500000001},{"$f":"Inputs!N42","v":1017862.6602083333},{"$f":"Inputs!O42","v":3568989.4939563796}]
[null,{"$f":"IF(Inputs!B43=\"\",\"\",Inputs!B43)","v":"Communications"},{"$f":"IF(Inputs!C43=\"\",\"\",Inputs!C43)","v":7},{"$f":"Inputs!D43","v":0},{"$f":"Inputs!E43","v":0},{"$f":"Inputs!F43","v":2515963.7886487264},{"$f":"Inputs!G43","v":447245.84690565127},{"$f":"Inputs!H43","v":1104810.8929996069},{"$f":"Inputs!I43","v":1104947.3310999998},{"$f":"Inputs!J43","v":234146.34146341466},{"$f":"Inputs!K43","v":144038.39999999999},{"$f":"Inputs!L43","v":0},{"$f":"Inputs!M43","v":0},{"$f":"Inputs!N43","v":0},{"$f":"Inputs!O43","v":0}]
[null,{"$f":"IF(Inputs!B44=\"\",\"\",Inputs!B44)","v":"Other"},{"$f":"IF(Inputs!C44=\"\",\"\",Inputs!C44)","v":7},{"$f":"Inputs!D44","v":116158.83805781853},{"$f":"Inputs!E44","v":417184.38408098748},{"$f":"Inputs!F44","v":11662331.185243847},{"$f":"Inputs!G44","v":2890532.1839173539},{"$f":"Inputs!H44","v":7469791.9598039286},{"$f":"Inputs!I44","v":0},{"$f":"Inputs!J44","v":2298042.7160926829},{"$f":"Inputs!K44","v":263043.99},{"$f":"Inputs!L44","v":59088.479999999996},{"$f":"Inputs!M44","v":59732.969999999994},{"$f":"Inputs!N44","v":13319.46},{"$f":"Inputs!O44","v":13963.949999999999}]
[null,{"$f":"IF(Inputs!B45=\"\",\"\",Inputs!B45)","v":""},{"$f":"IF(Inputs!C45=\"\",\"\",Inputs!C45)","v":""},{"$f":"Inputs!D45","v":0},{"$f":"Inputs!E45","v":0},{"$f":"Inputs!F45","v":0},{"$f":"Inputs!G45","v":0},{"$f":"Inputs!H45","v":0},{"$f":"Inputs!I45","v":0},{"$f":"Inputs!J45","v":0},{"$f":"Inputs!K45","v":0},{"$f":"Inputs!L45","v":0},{"$f":"Inputs!M45","v":0},{"$f":"Inputs!N45","v":0},{"$f":"Inputs!O45","v":0}]
[null,"TOTAL",null,{"$f":"SUM(D19:D26)","v":84704789.726536483},{"$f":"SUM(E19:E26)","v":67075525.356061123},76898548.393166736,67220944.451769292,75085833.955707267,30402757.801699977,8671568.662251221,8594838.5668749996,3012710.5425000004,{"$f":"SUM(M19:M26)","v":547349.04500000004},{"$f":"SUM(N19:N26)","v":1031182.1202083332},{"$f":"SUM(O19:O26)","v":3582953.4439563798}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A32,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Single Phase - 2015$"}]
[]
[1,{"$f":"INDEX($B$19:$B$26,$A$32,)","v":"Single Phase"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"TRANSPOSE(D18:P18)","v":2009},{"$f":"INDEX($C$19:$C$26,$A$32,)","v":15},{"$f":"IFERROR(IF(D$32<=$B33,0,IF(D$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B33,0,IF(E$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(F$32<=$B33,0,IF(F$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(G$32<=$B33,0,IF(G$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(H$32<=$B33,0,IF(H$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(I$32<=$B33,0,IF(I$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(J$32<=$B33,0,IF(J$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(K$32<=$B33,0,IF(K$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(L$32<=$B33,0,IF(L$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(M$32<=$B33,0,IF(M$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(N$32<=$B33,0,IF(N$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},{"$f":"IFERROR(IF(O$32<=$B33,0,IF(O$32-$B33>$C33,0,(OFFSET($C$19,,MATCH($B33,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":723706.44822082412},null,{"$f":"SUM(D33:P33)","v":7960770.9304290637},{"$f":"TRANSPOSE($D$19:$P$19)*(1+Inputs!$C$6)^0.5","v":10855596.723312361},{"$f":"IF(Q33>R33,\"error\",\"OK\")","v":"OK"}]
[null,2010,{"$f":"C33","v":15},{"$f":"IFERROR(IF(D$32<=$B34,0,IF(D$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B34,0,IF(E$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B34,0,IF(F$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(G$32<=$B34,0,IF(G$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(H$32<=$B34,0,IF(H$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(I$32<=$B34,0,IF(I$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(J$32<=$B34,0,IF(J$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(K$32<=$B34,0,IF(K$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(L$32<=$B34,0,IF(L$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(M$32<=$B34,0,IF(M$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(N$32<=$B34,0,IF(N$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},{"$f":"IFERROR(IF(O$32<=$B34,0,IF(O$32-$B34>$C34,0,(OFFSET($C$19,,MATCH($B34,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":1872666.2556547935},null,18726662.556547936,28089993.834821902,"OK"]
[null,2011,{"$f":"C34","v":15},{"$f":"IFERROR(IF(D$32<=$B35,0,IF(D$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B35,0,IF(E$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B35,0,IF(F$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B35,0,IF(G$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(H$32<=$B35,0,IF(H$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(I$32<=$B35,0,IF(I$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(J$32<=$B35,0,IF(J$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(K$32<=$B35,0,IF(K$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(L$32<=$B35,0,IF(L$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(M$32<=$B35,0,IF(M$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(N$32<=$B35,0,IF(N$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},{"$f":"IFERROR(IF(O$32<=$B35,0,IF(O$32-$B35>$C35,0,(OFFSET($C$19,,MATCH($B35,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3095250.664875831},null,27857255.983882479,46428759.973137468,"OK"]
[null,2012,15,{"$f":"IFERROR(IF(D$32<=$B36,0,IF(D$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B36,0,IF(E$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B36,0,IF(F$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B36,0,IF(G$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B36,0,IF(H$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(I$32<=$B36,0,IF(I$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(J$32<=$B36,0,IF(J$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(K$32<=$B36,0,IF(K$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(L$32<=$B36,0,IF(L$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(M$32<=$B36,0,IF(M$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(N$32<=$B36,0,IF(N$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},{"$f":"IFERROR(IF(O$32<=$B36,0,IF(O$32-$B36>$C36,0,(OFFSET($C$19,,MATCH($B36,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":3354939.1662443331},null,26839513.329954661,50324087.493664995,"OK"]
[null,2013,15,{"$f":"IFERROR(IF(D$32<=$B37,0,IF(D$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B37,0,IF(E$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B37,0,IF(F$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B37,0,IF(G$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B37,0,IF(H$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B37,0,IF(I$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(J$32<=$B37,0,IF(J$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(K$32<=$B37,0,IF(K$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(L$32<=$B37,0,IF(L$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(M$32<=$B37,0,IF(M$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(N$32<=$B37,0,IF(N$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},{"$f":"IFERROR(IF(O$32<=$B37,0,IF(O$32-$B37>$C37,0,(OFFSET($C$19,,MATCH($B37,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":2732641.7899116138},null,19128492.529381294,40989626.848674208,"OK"]
[null,2014,15,{"$f":"IFERROR(IF(D$32<=$B38,0,IF(D$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B38,0,IF(E$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B38,0,IF(F$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B38,0,IF(G$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B38,0,IF(H$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B38,0,IF(I$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B38,0,IF(J$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},{"$f":"IFERROR(IF(K$32<=$B38,0,IF(K$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},{"$f":"IFERROR(IF(L$32<=$B38,0,IF(L$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},{"$f":"IFERROR(IF(M$32<=$B38,0,IF(M$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},{"$f":"IFERROR(IF(N$32<=$B38,0,IF(N$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},{"$f":"IFERROR(IF(O$32<=$B38,0,IF(O$32-$B38>$C38,0,(OFFSET($C$19,,MATCH($B38,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":701346.02338453487},null,4208076.1403072095,10520190.350768022,"OK"]
[null,2015,15,{"$f":"IFERROR(IF(D$32<=$B39,0,IF(D$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B39,0,IF(E$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B39,0,IF(F$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B39,0,IF(G$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B39,0,IF(H$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B39,0,IF(I$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B39,0,IF(J$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B39,0,IF(K$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":70791.371635223724},{"$f":"IFERROR(IF(L$32<=$B39,0,IF(L$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":70791.371635223724},{"$f":"IFERROR(IF(M$32<=$B39,0,IF(M$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":70791.371635223724},{"$f":"IFERROR(IF(N$32<=$B39,0,IF(N$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":70791.371635223724},{"$f":"IFERROR(IF(O$32<=$B39,0,IF(O$32-$B39>$C39,0,(OFFSET($C$19,,MATCH($B39,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":70791.371635223724},null,353956.85817611864,1061870.5745283558,"OK"]
[null,2016,15,{"$f":"IFERROR(IF(D$32<=$B40,0,IF(D$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B40,0,IF(E$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B40,0,IF(F$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B40,0,IF(G$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B40,0,IF(H$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B40,0,IF(I$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B40,0,IF(J$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B40,0,IF(K$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B40,0,IF(L$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":63952.430455706664},{"$f":"IFERROR(IF(M$32<=$B40,0,IF(M$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":63952.430455706664},{"$f":"IFERROR(IF(N$32<=$B40,0,IF(N$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":63952.430455706664},{"$f":"IFERROR(IF(O$32<=$B40,0,IF(O$32-$B40>$C40,0,(OFFSET($C$19,,MATCH($B40,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":63952.430455706664},null,255809.72182282666,959286.45683559997,"OK"]
[null,2017,15,{"$f":"IFERROR(IF(D$32<=$B41,0,IF(D$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B41,0,IF(E$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B41,0,IF(F$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B41,0,IF(G$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B41,0,IF(H$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B41,0,IF(I$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B41,0,IF(J$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B41,0,IF(K$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B41,0,IF(L$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(M$32<=$B41,0,IF(M$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(N$32<=$B41,0,IF(N$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(O$32<=$B41,0,IF(O$32-$B41>$C41,0,(OFFSET($C$19,,MATCH($B41,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},null,0,0,"OK"]
[null,2018,15,{"$f":"IFERROR(IF(D$32<=$B42,0,IF(D$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B42,0,IF(E$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B42,0,IF(F$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B42,0,IF(G$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B42,0,IF(H$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B42,0,IF(I$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B42,0,IF(J$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B42,0,IF(K$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B42,0,IF(L$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(M$32<=$B42,0,IF(M$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(N$32<=$B42,0,IF(N$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(O$32<=$B42,0,IF(O$32-$B42>$C42,0,(OFFSET($C$19,,MATCH($B42,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},null,0,0,"OK"]
[null,2019,15,{"$f":"IFERROR(IF(D$32<=$B43,0,IF(D$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B43,0,IF(E$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B43,0,IF(F$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B43,0,IF(G$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B43,0,IF(H$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B43,0,IF(I$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B43,0,IF(J$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B43,0,IF(K$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B43,0,IF(L$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(M$32<=$B43,0,IF(M$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(N$32<=$B43,0,IF(N$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(O$32<=$B43,0,IF(O$32-$B43>$C43,0,(OFFSET($C$19,,MATCH($B43,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},null,0,0,"OK"]
[null,2020,15,{"$f":"IFERROR(IF(D$32<=$B44,0,IF(D$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B44,0,IF(E$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B44,0,IF(F$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B44,0,IF(G$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B44,0,IF(H$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B44,0,IF(I$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B44,0,IF(J$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B44,0,IF(K$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B44,0,IF(L$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(M$32<=$B44,0,IF(M$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(N$32<=$B44,0,IF(N$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(O$32<=$B44,0,IF(O$32-$B44>$C44,0,(OFFSET($C$19,,MATCH($B44,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},null,0,0,"OK"]
[null,0,15,{"$f":"IFERROR(IF(D$32<=$B45,0,IF(D$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(E$32<=$B45,0,IF(E$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(F$32<=$B45,0,IF(F$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(G$32<=$B45,0,IF(G$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(H$32<=$B45,0,IF(H$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(I$32<=$B45,0,IF(I$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(J$32<=$B45,0,IF(J$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(K$32<=$B45,0,IF(K$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(L$32<=$B45,0,IF(L$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(M$32<=$B45,0,IF(M$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(N$32<=$B45,0,IF(N$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},{"$f":"IFERROR(IF(O$32<=$B45,0,IF(O$32-$B45>$C45,0,(OFFSET($C$19,,MATCH($B45,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$19)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D33:D45)","v":0},723706.44822082412,2596372.7038756176,5691623.3687514486,9046562.5349957813,11779204.324907396,12480550.348291932,12551341.719927154,12615294.150382861,12615294.150382861,12615294.150382861,12615294.150382861,null,{"$f":"SUM(Q33:Q45)","v":105330538.05050159},{"$f":"SUM(R33:R45)","v":189229412.25574294},{"$f":"R46-Q46","v":83898874.205241352}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A51,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Single Phase, Two Element - 2015$"}]
[]
[2,{"$f":"INDEX($B$19:$B$26,$A$51,)","v":"Single Phase, Two Element"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B33","v":2009},{"$f":"INDEX($C$19:$C$26,$A$51,)","v":15},{"$f":"IFERROR(IF(D$51<=$B52,0,IF(D$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B52,0,IF(E$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(F$51<=$B52,0,IF(F$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(G$51<=$B52,0,IF(G$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(H$51<=$B52,0,IF(H$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(I$51<=$B52,0,IF(I$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(J$51<=$B52,0,IF(J$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(K$51<=$B52,0,IF(K$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(L$51<=$B52,0,IF(L$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(M$51<=$B52,0,IF(M$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(N$51<=$B52,0,IF(N$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},{"$f":"IFERROR(IF(O$51<=$B52,0,IF(O$51-$B52>$C52,0,(OFFSET($C$20,,MATCH($B52,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":83506.029441760285},null,{"$f":"SUM(D52:P52)","v":918566.3238593631},{"$f":"TRANSPOSE($D$20:$P$20)*(1+Inputs!$C$6)^0.5","v":1252590.4416264042},{"$f":"IF(Q52>R52,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B34","v":2010},{"$f":"C52","v":15},{"$f":"IFERROR(IF(D$51<=$B53,0,IF(D$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B53,0,IF(E$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B53,0,IF(F$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B53,0,IF(G$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B53,0,IF(H$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B53,0,IF(I$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B53,0,IF(J$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B53,0,IF(K$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B53,0,IF(L$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B53,0,IF(M$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B53,0,IF(N$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B53,0,IF(O$51-$B53>$C53,0,(OFFSET($C$20,,MATCH($B53,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2011,{"$f":"C53","v":15},{"$f":"IFERROR(IF(D$51<=$B54,0,IF(D$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B54,0,IF(E$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B54,0,IF(F$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B54,0,IF(G$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B54,0,IF(H$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B54,0,IF(I$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B54,0,IF(J$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B54,0,IF(K$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B54,0,IF(L$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B54,0,IF(M$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B54,0,IF(N$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B54,0,IF(O$51-$B54>$C54,0,(OFFSET($C$20,,MATCH($B54,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2012,15,{"$f":"IFERROR(IF(D$51<=$B55,0,IF(D$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B55,0,IF(E$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B55,0,IF(F$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B55,0,IF(G$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B55,0,IF(H$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B55,0,IF(I$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B55,0,IF(J$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B55,0,IF(K$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B55,0,IF(L$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B55,0,IF(M$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B55,0,IF(N$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B55,0,IF(O$51-$B55>$C55,0,(OFFSET($C$20,,MATCH($B55,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2013,15,{"$f":"IFERROR(IF(D$51<=$B56,0,IF(D$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B56,0,IF(E$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B56,0,IF(F$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B56,0,IF(G$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B56,0,IF(H$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B56,0,IF(I$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(J$51<=$B56,0,IF(J$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(K$51<=$B56,0,IF(K$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(L$51<=$B56,0,IF(L$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(M$51<=$B56,0,IF(M$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(N$51<=$B56,0,IF(N$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},{"$f":"IFERROR(IF(O$51<=$B56,0,IF(O$51-$B56>$C56,0,(OFFSET($C$20,,MATCH($B56,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":851882.97827923356},null,5963180.8479546355,12778244.674188504,"OK"]
[null,2014,15,{"$f":"IFERROR(IF(D$51<=$B57,0,IF(D$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B57,0,IF(E$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B57,0,IF(F$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B57,0,IF(G$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B57,0,IF(H$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B57,0,IF(I$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B57,0,IF(J$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},{"$f":"IFERROR(IF(K$51<=$B57,0,IF(K$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},{"$f":"IFERROR(IF(L$51<=$B57,0,IF(L$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},{"$f":"IFERROR(IF(M$51<=$B57,0,IF(M$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},{"$f":"IFERROR(IF(N$51<=$B57,0,IF(N$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},{"$f":"IFERROR(IF(O$51<=$B57,0,IF(O$51-$B57>$C57,0,(OFFSET($C$20,,MATCH($B57,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":223882.27706023253},null,1343293.6623613953,3358234.1559034879,"OK"]
[null,2015,15,{"$f":"IFERROR(IF(D$51<=$B58,0,IF(D$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B58,0,IF(E$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B58,0,IF(F$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B58,0,IF(G$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B58,0,IF(H$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B58,0,IF(I$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B58,0,IF(J$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B58,0,IF(K$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":6843.5857820932597},{"$f":"IFERROR(IF(L$51<=$B58,0,IF(L$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":6843.5857820932597},{"$f":"IFERROR(IF(M$51<=$B58,0,IF(M$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":6843.5857820932597},{"$f":"IFERROR(IF(N$51<=$B58,0,IF(N$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":6843.5857820932597},{"$f":"IFERROR(IF(O$51<=$B58,0,IF(O$51-$B58>$C58,0,(OFFSET($C$20,,MATCH($B58,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":6843.5857820932597},null,34217.928910466297,102653.7867313989,"OK"]
[null,2016,15,{"$f":"IFERROR(IF(D$51<=$B59,0,IF(D$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B59,0,IF(E$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B59,0,IF(F$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B59,0,IF(G$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B59,0,IF(H$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B59,0,IF(I$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B59,0,IF(J$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B59,0,IF(K$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B59,0,IF(L$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":5538.7858258216993},{"$f":"IFERROR(IF(M$51<=$B59,0,IF(M$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":5538.7858258216993},{"$f":"IFERROR(IF(N$51<=$B59,0,IF(N$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":5538.7858258216993},{"$f":"IFERROR(IF(O$51<=$B59,0,IF(O$51-$B59>$C59,0,(OFFSET($C$20,,MATCH($B59,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":5538.7858258216993},null,22155.143303286797,83081.787387325487,"OK"]
[null,2017,15,{"$f":"IFERROR(IF(D$51<=$B60,0,IF(D$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B60,0,IF(E$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B60,0,IF(F$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B60,0,IF(G$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B60,0,IF(H$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B60,0,IF(I$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B60,0,IF(J$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B60,0,IF(K$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B60,0,IF(L$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B60,0,IF(M$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B60,0,IF(N$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B60,0,IF(O$51-$B60>$C60,0,(OFFSET($C$20,,MATCH($B60,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2018,15,{"$f":"IFERROR(IF(D$51<=$B61,0,IF(D$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B61,0,IF(E$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B61,0,IF(F$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B61,0,IF(G$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B61,0,IF(H$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B61,0,IF(I$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B61,0,IF(J$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B61,0,IF(K$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B61,0,IF(L$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B61,0,IF(M$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B61,0,IF(N$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B61,0,IF(O$51-$B61>$C61,0,(OFFSET($C$20,,MATCH($B61,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2019,15,{"$f":"IFERROR(IF(D$51<=$B62,0,IF(D$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B62,0,IF(E$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B62,0,IF(F$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B62,0,IF(G$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B62,0,IF(H$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B62,0,IF(I$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B62,0,IF(J$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B62,0,IF(K$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B62,0,IF(L$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B62,0,IF(M$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B62,0,IF(N$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B62,0,IF(O$51-$B62>$C62,0,(OFFSET($C$20,,MATCH($B62,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,2020,15,{"$f":"IFERROR(IF(D$51<=$B63,0,IF(D$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B63,0,IF(E$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B63,0,IF(F$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B63,0,IF(G$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B63,0,IF(H$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B63,0,IF(I$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B63,0,IF(J$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B63,0,IF(K$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B63,0,IF(L$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B63,0,IF(M$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B63,0,IF(N$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B63,0,IF(O$51-$B63>$C63,0,(OFFSET($C$20,,MATCH($B63,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,0,15,{"$f":"IFERROR(IF(D$51<=$B64,0,IF(D$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(E$51<=$B64,0,IF(E$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(F$51<=$B64,0,IF(F$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(G$51<=$B64,0,IF(G$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(H$51<=$B64,0,IF(H$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(I$51<=$B64,0,IF(I$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(J$51<=$B64,0,IF(J$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(K$51<=$B64,0,IF(K$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(L$51<=$B64,0,IF(L$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(M$51<=$B64,0,IF(M$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(N$51<=$B64,0,IF(N$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},{"$f":"IFERROR(IF(O$51<=$B64,0,IF(O$51-$B64>$C64,0,(OFFSET($C$20,,MATCH($B64,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$20)),)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D52:D64)","v":0},83506.029441760285,83506.029441760285,83506.029441760285,83506.029441760285,935389.00772099383,1159271.2847812264,1166114.8705633197,1171653.6563891415,1171653.6563891415,1171653.6563891415,1171653.6563891415,null,{"$f":"SUM(Q52:Q64)","v":8281413.906389147},{"$f":"SUM(R52:R64)","v":17574804.84583712},{"$f":"R65-Q65","v":9293390.9394479729}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A70,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Three Phase DC - 2015$"}]
[]
[3,{"$f":"INDEX($B$19:$B$26,$A$70,)","v":"Three Phase DC"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B52","v":2009},{"$f":"INDEX($C$19:$C$26,$A$70,)","v":15},{"$f":"IFERROR(IF(D$70<=$B71,0,IF(D$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B71,0,IF(E$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B71,0,IF(F$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B71,0,IF(G$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B71,0,IF(H$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B71,0,IF(I$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B71,0,IF(J$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B71,0,IF(K$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B71,0,IF(L$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B71,0,IF(M$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B71,0,IF(N$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B71,0,IF(O$70-$B71>$C71,0,(OFFSET($C$21,,MATCH($B71,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,{"$f":"SUM(D71:P71)","v":0},{"$f":"TRANSPOSE(D21:P21)*(1+Inputs!$C$6)^0.5","v":0},{"$f":"IF(Q71>R71,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B53","v":2010},{"$f":"C71","v":15},{"$f":"IFERROR(IF(D$70<=$B72,0,IF(D$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B72,0,IF(E$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B72,0,IF(F$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(G$70<=$B72,0,IF(G$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(H$70<=$B72,0,IF(H$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(I$70<=$B72,0,IF(I$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(J$70<=$B72,0,IF(J$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(K$70<=$B72,0,IF(K$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(L$70<=$B72,0,IF(L$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(M$70<=$B72,0,IF(M$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(N$70<=$B72,0,IF(N$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},{"$f":"IFERROR(IF(O$70<=$B72,0,IF(O$70-$B72>$C72,0,(OFFSET($C$21,,MATCH($B72,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":6917.1542465595439},null,69171.542465595427,103757.31369839316,"OK"]
[null,2011,{"$f":"C72","v":15},{"$f":"IFERROR(IF(D$70<=$B73,0,IF(D$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B73,0,IF(E$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B73,0,IF(F$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B73,0,IF(G$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(H$70<=$B73,0,IF(H$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(I$70<=$B73,0,IF(I$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(J$70<=$B73,0,IF(J$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(K$70<=$B73,0,IF(K$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(L$70<=$B73,0,IF(L$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(M$70<=$B73,0,IF(M$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(N$70<=$B73,0,IF(N$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},{"$f":"IFERROR(IF(O$70<=$B73,0,IF(O$70-$B73>$C73,0,(OFFSET($C$21,,MATCH($B73,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":552222.5649556095},null,4970003.0846004859,8283338.4743341422,"OK"]
[null,2012,15,{"$f":"IFERROR(IF(D$70<=$B74,0,IF(D$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B74,0,IF(E$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B74,0,IF(F$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B74,0,IF(G$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B74,0,IF(H$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(I$70<=$B74,0,IF(I$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(J$70<=$B74,0,IF(J$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(K$70<=$B74,0,IF(K$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(L$70<=$B74,0,IF(L$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(M$70<=$B74,0,IF(M$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(N$70<=$B74,0,IF(N$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},{"$f":"IFERROR(IF(O$70<=$B74,0,IF(O$70-$B74>$C74,0,(OFFSET($C$21,,MATCH($B74,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":423107.920383572},null,3384863.3630685764,6346618.8057535803,"OK"]
[null,2013,15,{"$f":"IFERROR(IF(D$70<=$B75,0,IF(D$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B75,0,IF(E$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B75,0,IF(F$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B75,0,IF(G$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B75,0,IF(H$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B75,0,IF(I$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(J$70<=$B75,0,IF(J$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(K$70<=$B75,0,IF(K$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(L$70<=$B75,0,IF(L$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(M$70<=$B75,0,IF(M$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(N$70<=$B75,0,IF(N$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},{"$f":"IFERROR(IF(O$70<=$B75,0,IF(O$70-$B75>$C75,0,(OFFSET($C$21,,MATCH($B75,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":828958.88102150208},null,5802712.1671505151,12434383.215322532,"OK"]
[null,2014,15,{"$f":"IFERROR(IF(D$70<=$B76,0,IF(D$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B76,0,IF(E$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B76,0,IF(F$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B76,0,IF(G$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B76,0,IF(H$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B76,0,IF(I$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B76,0,IF(J$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},{"$f":"IFERROR(IF(K$70<=$B76,0,IF(K$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},{"$f":"IFERROR(IF(L$70<=$B76,0,IF(L$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},{"$f":"IFERROR(IF(M$70<=$B76,0,IF(M$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},{"$f":"IFERROR(IF(N$70<=$B76,0,IF(N$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},{"$f":"IFERROR(IF(O$70<=$B76,0,IF(O$70-$B76>$C76,0,(OFFSET($C$21,,MATCH($B76,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":687696.76217109559},null,4126180.5730265738,10315451.432566434,"OK"]
[null,2015,15,{"$f":"IFERROR(IF(D$70<=$B77,0,IF(D$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B77,0,IF(E$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B77,0,IF(F$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B77,0,IF(G$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B77,0,IF(H$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B77,0,IF(I$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B77,0,IF(J$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B77,0,IF(K$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":40004.525653395031},{"$f":"IFERROR(IF(L$70<=$B77,0,IF(L$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":40004.525653395031},{"$f":"IFERROR(IF(M$70<=$B77,0,IF(M$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":40004.525653395031},{"$f":"IFERROR(IF(N$70<=$B77,0,IF(N$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":40004.525653395031},{"$f":"IFERROR(IF(O$70<=$B77,0,IF(O$70-$B77>$C77,0,(OFFSET($C$21,,MATCH($B77,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":40004.525653395031},null,200022.62826697517,600067.8848009255,"OK"]
[null,2016,15,{"$f":"IFERROR(IF(D$70<=$B78,0,IF(D$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B78,0,IF(E$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B78,0,IF(F$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B78,0,IF(G$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B78,0,IF(H$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B78,0,IF(I$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B78,0,IF(J$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B78,0,IF(K$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B78,0,IF(L$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":33231.143586252088},{"$f":"IFERROR(IF(M$70<=$B78,0,IF(M$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":33231.143586252088},{"$f":"IFERROR(IF(N$70<=$B78,0,IF(N$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":33231.143586252088},{"$f":"IFERROR(IF(O$70<=$B78,0,IF(O$70-$B78>$C78,0,(OFFSET($C$21,,MATCH($B78,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":33231.143586252088},null,132924.57434500835,498467.1537937813,"OK"]
[null,2017,15,{"$f":"IFERROR(IF(D$70<=$B79,0,IF(D$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B79,0,IF(E$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B79,0,IF(F$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B79,0,IF(G$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B79,0,IF(H$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B79,0,IF(I$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B79,0,IF(J$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B79,0,IF(K$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B79,0,IF(L$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B79,0,IF(M$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B79,0,IF(N$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B79,0,IF(O$70-$B79>$C79,0,(OFFSET($C$21,,MATCH($B79,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,0,0,"OK"]
[null,2018,15,{"$f":"IFERROR(IF(D$70<=$B80,0,IF(D$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B80,0,IF(E$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B80,0,IF(F$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B80,0,IF(G$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B80,0,IF(H$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B80,0,IF(I$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B80,0,IF(J$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B80,0,IF(K$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B80,0,IF(L$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B80,0,IF(M$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B80,0,IF(N$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B80,0,IF(O$70-$B80>$C80,0,(OFFSET($C$21,,MATCH($B80,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,0,0,"OK"]
[null,2019,15,{"$f":"IFERROR(IF(D$70<=$B81,0,IF(D$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B81,0,IF(E$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B81,0,IF(F$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B81,0,IF(G$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B81,0,IF(H$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B81,0,IF(I$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B81,0,IF(J$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B81,0,IF(K$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B81,0,IF(L$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B81,0,IF(M$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B81,0,IF(N$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B81,0,IF(O$70-$B81>$C81,0,(OFFSET($C$21,,MATCH($B81,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,0,0,"OK"]
[null,2020,15,{"$f":"IFERROR(IF(D$70<=$B82,0,IF(D$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B82,0,IF(E$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B82,0,IF(F$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B82,0,IF(G$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B82,0,IF(H$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B82,0,IF(I$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B82,0,IF(J$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B82,0,IF(K$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B82,0,IF(L$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B82,0,IF(M$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B82,0,IF(N$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B82,0,IF(O$70-$B82>$C82,0,(OFFSET($C$21,,MATCH($B82,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,0,0,"OK"]
[null,0,15,{"$f":"IFERROR(IF(D$70<=$B83,0,IF(D$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(E$70<=$B83,0,IF(E$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(F$70<=$B83,0,IF(F$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(G$70<=$B83,0,IF(G$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(H$70<=$B83,0,IF(H$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(I$70<=$B83,0,IF(I$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(J$70<=$B83,0,IF(J$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(K$70<=$B83,0,IF(K$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(L$70<=$B83,0,IF(L$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(M$70<=$B83,0,IF(M$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(N$70<=$B83,0,IF(N$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},{"$f":"IFERROR(IF(O$70<=$B83,0,IF(O$70-$B83>$C83,0,(OFFSET($C$21,,MATCH($B83,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$21)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D71:D83)","v":0},0,6917.1542465595439,559139.7192021691,982247.6395857411,1811206.5206072433,2498903.282778339,2538907.8084317339,2572138.9520179857,2572138.9520179857,2572138.9520179857,2572138.9520179857,null,{"$f":"SUM(Q71:Q83)","v":18685877.93292373},{"$f":"SUM(R71:R83)","v":38582084.280269787},{"$f":"R84-Q84","v":19896206.347346056}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A89,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Three Phase CT - 2015$"}]
[]
[4,{"$f":"INDEX($B$19:$B$26,$A$89,)","v":"Three Phase CT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B71","v":2009},{"$f":"INDEX($C$19:$C$26,$A$89,)","v":15},{"$f":"IFERROR(IF(D$89<=$B90,0,IF(D$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B90,0,IF(E$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B90,0,IF(F$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B90,0,IF(G$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B90,0,IF(H$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B90,0,IF(I$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B90,0,IF(J$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B90,0,IF(K$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B90,0,IF(L$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B90,0,IF(M$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B90,0,IF(N$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B90,0,IF(O$89-$B90>$C90,0,(OFFSET($C$22,,MATCH($B90,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,{"$f":"SUM(D90:P90)","v":0},{"$f":"TRANSPOSE(D22:P22)*(1+Inputs!$C$6)^0.5","v":0},{"$f":"IF(Q90>R90,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B72","v":2010},{"$f":"C90","v":15},{"$f":"IFERROR(IF(D$89<=$B91,0,IF(D$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B91,0,IF(E$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B91,0,IF(F$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B91,0,IF(G$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B91,0,IF(H$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B91,0,IF(I$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B91,0,IF(J$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B91,0,IF(K$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B91,0,IF(L$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B91,0,IF(M$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B91,0,IF(N$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B91,0,IF(O$89-$B91>$C91,0,(OFFSET($C$22,,MATCH($B91,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2011,{"$f":"C91","v":15},{"$f":"IFERROR(IF(D$89<=$B92,0,IF(D$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B92,0,IF(E$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B92,0,IF(F$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B92,0,IF(G$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B92,0,IF(H$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B92,0,IF(I$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B92,0,IF(J$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B92,0,IF(K$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B92,0,IF(L$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B92,0,IF(M$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B92,0,IF(N$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B92,0,IF(O$89-$B92>$C92,0,(OFFSET($C$22,,MATCH($B92,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2012,15,{"$f":"IFERROR(IF(D$89<=$B93,0,IF(D$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B93,0,IF(E$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B93,0,IF(F$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B93,0,IF(G$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B93,0,IF(H$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B93,0,IF(I$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B93,0,IF(J$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B93,0,IF(K$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B93,0,IF(L$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B93,0,IF(M$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B93,0,IF(N$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B93,0,IF(O$89-$B93>$C93,0,(OFFSET($C$22,,MATCH($B93,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2013,15,{"$f":"IFERROR(IF(D$89<=$B94,0,IF(D$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B94,0,IF(E$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B94,0,IF(F$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B94,0,IF(G$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B94,0,IF(H$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B94,0,IF(I$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B94,0,IF(J$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B94,0,IF(K$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B94,0,IF(L$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B94,0,IF(M$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B94,0,IF(N$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B94,0,IF(O$89-$B94>$C94,0,(OFFSET($C$22,,MATCH($B94,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2014,15,{"$f":"IFERROR(IF(D$89<=$B95,0,IF(D$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B95,0,IF(E$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B95,0,IF(F$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B95,0,IF(G$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B95,0,IF(H$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B95,0,IF(I$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B95,0,IF(J$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},{"$f":"IFERROR(IF(K$89<=$B95,0,IF(K$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},{"$f":"IFERROR(IF(L$89<=$B95,0,IF(L$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},{"$f":"IFERROR(IF(M$89<=$B95,0,IF(M$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},{"$f":"IFERROR(IF(N$89<=$B95,0,IF(N$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},{"$f":"IFERROR(IF(O$89<=$B95,0,IF(O$89-$B95>$C95,0,(OFFSET($C$22,,MATCH($B95,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":103595.82668326554},null,621574.96009959315,1553937.4002489829,"OK"]
[null,2015,15,{"$f":"IFERROR(IF(D$89<=$B96,0,IF(D$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B96,0,IF(E$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B96,0,IF(F$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B96,0,IF(G$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B96,0,IF(H$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B96,0,IF(I$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B96,0,IF(J$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B96,0,IF(K$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":5371.5471523248507},{"$f":"IFERROR(IF(L$89<=$B96,0,IF(L$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":5371.5471523248507},{"$f":"IFERROR(IF(M$89<=$B96,0,IF(M$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":5371.5471523248507},{"$f":"IFERROR(IF(N$89<=$B96,0,IF(N$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":5371.5471523248507},{"$f":"IFERROR(IF(O$89<=$B96,0,IF(O$89-$B96>$C96,0,(OFFSET($C$22,,MATCH($B96,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":5371.5471523248507},null,26857.735761624252,80573.207284872755,"OK"]
[null,2016,15,{"$f":"IFERROR(IF(D$89<=$B97,0,IF(D$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B97,0,IF(E$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B97,0,IF(F$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B97,0,IF(G$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B97,0,IF(H$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B97,0,IF(I$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B97,0,IF(J$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B97,0,IF(K$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B97,0,IF(L$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":4899.3217638664219},{"$f":"IFERROR(IF(M$89<=$B97,0,IF(M$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":4899.3217638664219},{"$f":"IFERROR(IF(N$89<=$B97,0,IF(N$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":4899.3217638664219},{"$f":"IFERROR(IF(O$89<=$B97,0,IF(O$89-$B97>$C97,0,(OFFSET($C$22,,MATCH($B97,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":4899.3217638664219},null,19597.287055465687,73489.826457996329,"OK"]
[null,2017,15,{"$f":"IFERROR(IF(D$89<=$B98,0,IF(D$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B98,0,IF(E$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B98,0,IF(F$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B98,0,IF(G$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B98,0,IF(H$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B98,0,IF(I$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B98,0,IF(J$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B98,0,IF(K$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B98,0,IF(L$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B98,0,IF(M$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B98,0,IF(N$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B98,0,IF(O$89-$B98>$C98,0,(OFFSET($C$22,,MATCH($B98,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2018,15,{"$f":"IFERROR(IF(D$89<=$B99,0,IF(D$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B99,0,IF(E$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B99,0,IF(F$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B99,0,IF(G$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B99,0,IF(H$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B99,0,IF(I$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B99,0,IF(J$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B99,0,IF(K$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B99,0,IF(L$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B99,0,IF(M$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B99,0,IF(N$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B99,0,IF(O$89-$B99>$C99,0,(OFFSET($C$22,,MATCH($B99,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2019,15,{"$f":"IFERROR(IF(D$89<=$B100,0,IF(D$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B100,0,IF(E$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B100,0,IF(F$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B100,0,IF(G$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B100,0,IF(H$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B100,0,IF(I$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B100,0,IF(J$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B100,0,IF(K$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B100,0,IF(L$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B100,0,IF(M$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B100,0,IF(N$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B100,0,IF(O$89-$B100>$C100,0,(OFFSET($C$22,,MATCH($B100,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,2020,15,{"$f":"IFERROR(IF(D$89<=$B101,0,IF(D$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B101,0,IF(E$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B101,0,IF(F$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B101,0,IF(G$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B101,0,IF(H$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B101,0,IF(I$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B101,0,IF(J$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B101,0,IF(K$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B101,0,IF(L$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B101,0,IF(M$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B101,0,IF(N$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B101,0,IF(O$89-$B101>$C101,0,(OFFSET($C$22,,MATCH($B101,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,0,15,{"$f":"IFERROR(IF(D$89<=$B102,0,IF(D$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(E$89<=$B102,0,IF(E$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(F$89<=$B102,0,IF(F$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(G$89<=$B102,0,IF(G$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(H$89<=$B102,0,IF(H$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(I$89<=$B102,0,IF(I$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(J$89<=$B102,0,IF(J$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(K$89<=$B102,0,IF(K$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(L$89<=$B102,0,IF(L$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(M$89<=$B102,0,IF(M$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(N$89<=$B102,0,IF(N$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},{"$f":"IFERROR(IF(O$89<=$B102,0,IF(O$89-$B102>$C102,0,(OFFSET($C$22,,MATCH($B102,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$22)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D90:D102)","v":0},0,0,0,0,0,103595.82668326554,108967.37383559039,113866.69559945681,113866.69559945681,113866.69559945681,113866.69559945681,null,{"$f":"SUM(Q90:Q102)","v":668029.98291668319},{"$f":"SUM(R90:R102)","v":1708000.433991852},{"$f":"R103-Q103","v":1039970.4510751688}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A108,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - IT - 2015$"}]
[]
[5,{"$f":"INDEX($B$19:$B$26,$A$108,)","v":"IT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B90","v":2009},{"$f":"INDEX($C$19:$C$26,$A$108,)","v":7},{"$f":"IFERROR(IF(D$108<=$B109,0,IF(D$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B109,0,IF(E$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(F$108<=$B109,0,IF(F$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(G$108<=$B109,0,IF(G$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(H$108<=$B109,0,IF(H$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(I$108<=$B109,0,IF(I$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(J$108<=$B109,0,IF(J$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(K$108<=$B109,0,IF(K$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":10638607.1015255},{"$f":"IFERROR(IF(L$108<=$B109,0,IF(L$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B109,0,IF(M$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B109,0,IF(N$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B109,0,IF(O$108-$B109>$C109,0,(OFFSET($C$23,,MATCH($B109,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,{"$f":"SUM(D109:P109)","v":74470249.710678503},{"$f":"TRANSPOSE(D23:P23)*(1+Inputs!$C$6)^0.5","v":74470249.710678503},{"$f":"IF(Q109>R109,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B91","v":2010},{"$f":"C109","v":7},{"$f":"IFERROR(IF(D$108<=$B110,0,IF(D$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B110,0,IF(E$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B110,0,IF(F$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(G$108<=$B110,0,IF(G$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(H$108<=$B110,0,IF(H$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(I$108<=$B110,0,IF(I$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(J$108<=$B110,0,IF(J$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(K$108<=$B110,0,IF(K$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(L$108<=$B110,0,IF(L$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":5718945.1065266002},{"$f":"IFERROR(IF(M$108<=$B110,0,IF(M$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B110,0,IF(N$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B110,0,IF(O$108-$B110>$C110,0,(OFFSET($C$23,,MATCH($B110,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,40032615.745686196,40032615.745686203,"OK"]
[null,2011,{"$f":"C110","v":7},{"$f":"IFERROR(IF(D$108<=$B111,0,IF(D$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B111,0,IF(E$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B111,0,IF(F$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B111,0,IF(G$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(H$108<=$B111,0,IF(H$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(I$108<=$B111,0,IF(I$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(J$108<=$B111,0,IF(J$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(K$108<=$B111,0,IF(K$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(L$108<=$B111,0,IF(L$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(M$108<=$B111,0,IF(M$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1354791.9963612426},{"$f":"IFERROR(IF(N$108<=$B111,0,IF(N$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B111,0,IF(O$108-$B111>$C111,0,(OFFSET($C$23,,MATCH($B111,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,9483543.9745286983,9483543.9745286983,"OK"]
[null,2012,7,{"$f":"IFERROR(IF(D$108<=$B112,0,IF(D$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B112,0,IF(E$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B112,0,IF(F$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B112,0,IF(G$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B112,0,IF(H$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(I$108<=$B112,0,IF(I$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(J$108<=$B112,0,IF(J$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(K$108<=$B112,0,IF(K$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(L$108<=$B112,0,IF(L$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(M$108<=$B112,0,IF(M$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(N$108<=$B112,0,IF(N$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":1245029.2437922822},{"$f":"IFERROR(IF(O$108<=$B112,0,IF(O$108-$B112>$C112,0,(OFFSET($C$23,,MATCH($B112,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,8715204.7065459751,8715204.7065459751,"OK"]
[null,2013,7,{"$f":"IFERROR(IF(D$108<=$B113,0,IF(D$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B113,0,IF(E$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B113,0,IF(F$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B113,0,IF(G$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B113,0,IF(H$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B113,0,IF(I$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(J$108<=$B113,0,IF(J$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(K$108<=$B113,0,IF(K$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(L$108<=$B113,0,IF(L$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(M$108<=$B113,0,IF(M$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(N$108<=$B113,0,IF(N$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},{"$f":"IFERROR(IF(O$108<=$B113,0,IF(O$108-$B113>$C113,0,(OFFSET($C$23,,MATCH($B113,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":267648.82477932377},null,1873541.7734552664,1873541.7734552664,"OK"]
[null,2014,7,{"$f":"IFERROR(IF(D$108<=$B114,0,IF(D$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B114,0,IF(E$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B114,0,IF(F$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B114,0,IF(G$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B114,0,IF(H$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B114,0,IF(I$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B114,0,IF(J$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},{"$f":"IFERROR(IF(K$108<=$B114,0,IF(K$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},{"$f":"IFERROR(IF(L$108<=$B114,0,IF(L$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},{"$f":"IFERROR(IF(M$108<=$B114,0,IF(M$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},{"$f":"IFERROR(IF(N$108<=$B114,0,IF(N$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},{"$f":"IFERROR(IF(O$108<=$B114,0,IF(O$108-$B114>$C114,0,(OFFSET($C$23,,MATCH($B114,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":605597.01344682951},null,3633582.0806809766,4239179.0941278068,"OK"]
[null,2015,7,{"$f":"IFERROR(IF(D$108<=$B115,0,IF(D$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B115,0,IF(E$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B115,0,IF(F$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B115,0,IF(G$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B115,0,IF(H$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B115,0,IF(I$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B115,0,IF(J$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B115,0,IF(K$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":634090.39751846902},{"$f":"IFERROR(IF(L$108<=$B115,0,IF(L$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":634090.39751846902},{"$f":"IFERROR(IF(M$108<=$B115,0,IF(M$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":634090.39751846902},{"$f":"IFERROR(IF(N$108<=$B115,0,IF(N$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":634090.39751846902},{"$f":"IFERROR(IF(O$108<=$B115,0,IF(O$108-$B115>$C115,0,(OFFSET($C$23,,MATCH($B115,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":634090.39751846902},null,3170451.9875923451,4438632.7826292831,"OK"]
[null,2016,7,{"$f":"IFERROR(IF(D$108<=$B116,0,IF(D$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B116,0,IF(E$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B116,0,IF(F$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B116,0,IF(G$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B116,0,IF(H$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B116,0,IF(I$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B116,0,IF(J$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B116,0,IF(K$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B116,0,IF(L$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":966576.31638468488},{"$f":"IFERROR(IF(M$108<=$B116,0,IF(M$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":966576.31638468488},{"$f":"IFERROR(IF(N$108<=$B116,0,IF(N$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":966576.31638468488},{"$f":"IFERROR(IF(O$108<=$B116,0,IF(O$108-$B116>$C116,0,(OFFSET($C$23,,MATCH($B116,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":966576.31638468488},null,3866305.2655387395,6766034.2146927938,"OK"]
[null,2017,7,{"$f":"IFERROR(IF(D$108<=$B117,0,IF(D$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B117,0,IF(E$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B117,0,IF(F$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B117,0,IF(G$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B117,0,IF(H$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B117,0,IF(I$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B117,0,IF(J$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B117,0,IF(K$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B117,0,IF(L$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B117,0,IF(M$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":431871.58268472104},{"$f":"IFERROR(IF(N$108<=$B117,0,IF(N$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":431871.58268472104},{"$f":"IFERROR(IF(O$108<=$B117,0,IF(O$108-$B117>$C117,0,(OFFSET($C$23,,MATCH($B117,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":431871.58268472104},null,1295614.7480541631,3023101.0787930475,"OK"]
[null,2018,7,{"$f":"IFERROR(IF(D$108<=$B118,0,IF(D$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B118,0,IF(E$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B118,0,IF(F$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B118,0,IF(G$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B118,0,IF(H$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B118,0,IF(I$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B118,0,IF(J$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B118,0,IF(K$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B118,0,IF(L$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B118,0,IF(M$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B118,0,IF(N$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":71298.06102359503},{"$f":"IFERROR(IF(O$108<=$B118,0,IF(O$108-$B118>$C118,0,(OFFSET($C$23,,MATCH($B118,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":71298.06102359503},null,142596.12204719006,499086.42716516525,"OK"]
[null,2019,7,{"$f":"IFERROR(IF(D$108<=$B119,0,IF(D$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B119,0,IF(E$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B119,0,IF(F$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B119,0,IF(G$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B119,0,IF(H$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B119,0,IF(I$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B119,0,IF(J$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B119,0,IF(K$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B119,0,IF(L$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B119,0,IF(M$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B119,0,IF(N$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B119,0,IF(O$108-$B119>$C119,0,(OFFSET($C$23,,MATCH($B119,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":148829.45370735065},null,148829.45370735065,1041806.1759514546,"OK"]
[null,2020,7,{"$f":"IFERROR(IF(D$108<=$B120,0,IF(D$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B120,0,IF(E$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B120,0,IF(F$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B120,0,IF(G$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B120,0,IF(H$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B120,0,IF(I$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B120,0,IF(J$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B120,0,IF(K$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B120,0,IF(L$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B120,0,IF(M$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B120,0,IF(N$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B120,0,IF(O$108-$B120>$C120,0,(OFFSET($C$23,,MATCH($B120,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,0,3652943.9992902214,"OK"]
[null,0,7,{"$f":"IFERROR(IF(D$108<=$B121,0,IF(D$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(E$108<=$B121,0,IF(E$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(F$108<=$B121,0,IF(F$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(G$108<=$B121,0,IF(G$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(H$108<=$B121,0,IF(H$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(I$108<=$B121,0,IF(I$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(J$108<=$B121,0,IF(J$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(K$108<=$B121,0,IF(K$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(L$108<=$B121,0,IF(L$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(M$108<=$B121,0,IF(M$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(N$108<=$B121,0,IF(N$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},{"$f":"IFERROR(IF(O$108<=$B121,0,IF(O$108-$B121>$C121,0,(OFFSET($C$23,,MATCH($B121,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$23)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D109:D121)","v":0},10638607.1015255,16357552.208052101,17712344.204413343,18957373.448205624,19225022.272984948,19830619.286431778,20464709.683950245,10792678.898809433,5505605.3749675537,4222111.4396299049,3125911.6495449739,null,{"$f":"SUM(Q109:Q121)","v":146832535.56851539},{"$f":"SUM(R109:R121)","v":158235939.68354443},{"$f":"R122-Q122","v":11403404.115029037}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A127,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Communications - 2015$"}]
[]
[6,{"$f":"INDEX($B$19:$B$26,$A$127,)","v":"Communications"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B109","v":2009},{"$f":"INDEX($C$19:$C$26,$A$127,)","v":7},{"$f":"IFERROR(IF(D$127<=$B128,0,IF(D$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B128,0,IF(E$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B128,0,IF(F$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B128,0,IF(G$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B128,0,IF(H$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B128,0,IF(I$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B128,0,IF(J$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B128,0,IF(K$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B128,0,IF(L$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B128,0,IF(M$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B128,0,IF(N$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B128,0,IF(O$127-$B128>$C128,0,(OFFSET($C$24,,MATCH($B128,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,{"$f":"SUM(D128:P128)","v":0},{"$f":"TRANSPOSE(D24:P24)*(1+Inputs!$C$6)^0.5","v":0},{"$f":"IF(Q128>R128,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B110","v":2010},{"$f":"C128","v":7},{"$f":"IFERROR(IF(D$127<=$B129,0,IF(D$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B129,0,IF(E$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B129,0,IF(F$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B129,0,IF(G$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B129,0,IF(H$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B129,0,IF(I$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B129,0,IF(J$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B129,0,IF(K$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B129,0,IF(L$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B129,0,IF(M$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B129,0,IF(N$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B129,0,IF(O$127-$B129>$C129,0,(OFFSET($C$24,,MATCH($B129,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,2011,{"$f":"C129","v":7},{"$f":"IFERROR(IF(D$127<=$B130,0,IF(D$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B130,0,IF(E$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B130,0,IF(F$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B130,0,IF(G$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(H$127<=$B130,0,IF(H$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(I$127<=$B130,0,IF(I$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(J$127<=$B130,0,IF(J$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(K$127<=$B130,0,IF(K$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(L$127<=$B130,0,IF(L$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(M$127<=$B130,0,IF(M$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":367878.23234956368},{"$f":"IFERROR(IF(N$127<=$B130,0,IF(N$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B130,0,IF(O$127-$B130>$C130,0,(OFFSET($C$24,,MATCH($B130,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,2575147.6264469461,2575147.6264469456,"OK"]
[null,2012,7,{"$f":"IFERROR(IF(D$127<=$B131,0,IF(D$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B131,0,IF(E$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B131,0,IF(F$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B131,0,IF(G$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B131,0,IF(H$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(I$127<=$B131,0,IF(I$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(J$127<=$B131,0,IF(J$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(K$127<=$B131,0,IF(K$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(L$127<=$B131,0,IF(L$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(M$127<=$B131,0,IF(M$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(N$127<=$B131,0,IF(N$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":65395.22243032814},{"$f":"IFERROR(IF(O$127<=$B131,0,IF(O$127-$B131>$C131,0,(OFFSET($C$24,,MATCH($B131,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,457766.55701229698,457766.55701229698,"OK"]
[null,2013,7,{"$f":"IFERROR(IF(D$127<=$B132,0,IF(D$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B132,0,IF(E$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B132,0,IF(F$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B132,0,IF(G$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B132,0,IF(H$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B132,0,IF(I$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(J$127<=$B132,0,IF(J$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(K$127<=$B132,0,IF(K$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(L$127<=$B132,0,IF(L$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(M$127<=$B132,0,IF(M$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(N$127<=$B132,0,IF(N$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},{"$f":"IFERROR(IF(O$127<=$B132,0,IF(O$127-$B132>$C132,0,(OFFSET($C$24,,MATCH($B132,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161542.81720228051},null,1130799.7204159636,1130799.7204159636,"OK"]
[null,2014,7,{"$f":"IFERROR(IF(D$127<=$B133,0,IF(D$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B133,0,IF(E$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B133,0,IF(F$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B133,0,IF(G$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B133,0,IF(H$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B133,0,IF(I$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B133,0,IF(J$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},{"$f":"IFERROR(IF(K$127<=$B133,0,IF(K$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},{"$f":"IFERROR(IF(L$127<=$B133,0,IF(L$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},{"$f":"IFERROR(IF(M$127<=$B133,0,IF(M$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},{"$f":"IFERROR(IF(N$127<=$B133,0,IF(N$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},{"$f":"IFERROR(IF(O$127<=$B133,0,IF(O$127-$B133>$C133,0,(OFFSET($C$24,,MATCH($B133,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":161562.76685633519},null,969376.6011380112,1130939.3679943464,"OK"]
[null,2015,7,{"$f":"IFERROR(IF(D$127<=$B134,0,IF(D$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B134,0,IF(E$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B134,0,IF(F$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B134,0,IF(G$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B134,0,IF(H$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B134,0,IF(I$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B134,0,IF(J$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B134,0,IF(K$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":34236.320330723429},{"$f":"IFERROR(IF(L$127<=$B134,0,IF(L$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":34236.320330723429},{"$f":"IFERROR(IF(M$127<=$B134,0,IF(M$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":34236.320330723429},{"$f":"IFERROR(IF(N$127<=$B134,0,IF(N$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":34236.320330723429},{"$f":"IFERROR(IF(O$127<=$B134,0,IF(O$127-$B134>$C134,0,(OFFSET($C$24,,MATCH($B134,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":34236.320330723429},null,171181.60165361714,239654.24231506398,"OK"]
[null,2016,7,{"$f":"IFERROR(IF(D$127<=$B135,0,IF(D$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B135,0,IF(E$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B135,0,IF(F$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B135,0,IF(G$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B135,0,IF(H$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B135,0,IF(I$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B135,0,IF(J$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B135,0,IF(K$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B135,0,IF(L$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":21060.951759929139},{"$f":"IFERROR(IF(M$127<=$B135,0,IF(M$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":21060.951759929139},{"$f":"IFERROR(IF(N$127<=$B135,0,IF(N$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":21060.951759929139},{"$f":"IFERROR(IF(O$127<=$B135,0,IF(O$127-$B135>$C135,0,(OFFSET($C$24,,MATCH($B135,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":21060.951759929139},null,84243.807039716557,147426.66231950399,"OK"]
[null,2017,7,{"$f":"IFERROR(IF(D$127<=$B136,0,IF(D$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B136,0,IF(E$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B136,0,IF(F$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B136,0,IF(G$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B136,0,IF(H$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B136,0,IF(I$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B136,0,IF(J$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B136,0,IF(K$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B136,0,IF(L$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B136,0,IF(M$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B136,0,IF(N$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B136,0,IF(O$127-$B136>$C136,0,(OFFSET($C$24,,MATCH($B136,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,2018,7,{"$f":"IFERROR(IF(D$127<=$B137,0,IF(D$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B137,0,IF(E$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B137,0,IF(F$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B137,0,IF(G$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B137,0,IF(H$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B137,0,IF(I$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B137,0,IF(J$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B137,0,IF(K$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B137,0,IF(L$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B137,0,IF(M$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B137,0,IF(N$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B137,0,IF(O$127-$B137>$C137,0,(OFFSET($C$24,,MATCH($B137,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,2019,7,{"$f":"IFERROR(IF(D$127<=$B138,0,IF(D$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B138,0,IF(E$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B138,0,IF(F$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B138,0,IF(G$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B138,0,IF(H$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B138,0,IF(I$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B138,0,IF(J$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B138,0,IF(K$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B138,0,IF(L$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B138,0,IF(M$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B138,0,IF(N$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B138,0,IF(O$127-$B138>$C138,0,(OFFSET($C$24,,MATCH($B138,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,2020,7,{"$f":"IFERROR(IF(D$127<=$B139,0,IF(D$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B139,0,IF(E$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B139,0,IF(F$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B139,0,IF(G$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B139,0,IF(H$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B139,0,IF(I$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B139,0,IF(J$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B139,0,IF(K$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B139,0,IF(L$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B139,0,IF(M$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B139,0,IF(N$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B139,0,IF(O$127-$B139>$C139,0,(OFFSET($C$24,,MATCH($B139,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,0,7,{"$f":"IFERROR(IF(D$127<=$B140,0,IF(D$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(E$127<=$B140,0,IF(E$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(F$127<=$B140,0,IF(F$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(G$127<=$B140,0,IF(G$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(H$127<=$B140,0,IF(H$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(I$127<=$B140,0,IF(I$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(J$127<=$B140,0,IF(J$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(K$127<=$B140,0,IF(K$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(L$127<=$B140,0,IF(L$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(M$127<=$B140,0,IF(M$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(N$127<=$B140,0,IF(N$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},{"$f":"IFERROR(IF(O$127<=$B140,0,IF(O$127-$B140>$C140,0,(OFFSET($C$24,,MATCH($B140,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$24)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D128:D140)","v":0},0,0,367878.23234956368,433273.45477989182,594816.27198217227,756379.03883850749,790615.35916923091,811676.3109291601,811676.3109291601,443798.07857959642,378402.85614926828,null,{"$f":"SUM(Q128:Q140)","v":5388515.9137065513},{"$f":"SUM(R128:R140)","v":5681734.1765041212},{"$f":"R141-Q141","v":293218.26279756986}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A146,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy - Other - 2015$"}]
[]
[7,{"$f":"INDEX($B$19:$B$26,$A$146,)","v":"Other"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B128","v":2009},{"$f":"INDEX($C$19:$C$26,$A$146,)","v":7},{"$f":"IFERROR(IF(D$146<=$B147,0,IF(D$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B147,0,IF(E$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(F$146<=$B147,0,IF(F$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(G$146<=$B147,0,IF(G$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(H$146<=$B147,0,IF(H$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(I$146<=$B147,0,IF(I$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(J$146<=$B147,0,IF(J$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(K$146<=$B147,0,IF(K$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":16984.46861965377},{"$f":"IFERROR(IF(L$146<=$B147,0,IF(L$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B147,0,IF(M$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B147,0,IF(N$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B147,0,IF(O$146-$B147>$C147,0,(OFFSET($C$25,,MATCH($B147,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,{"$f":"SUM(D147:P147)","v":118891.28033757638},{"$f":"TRANSPOSE(D25:P25)*(1+Inputs!$C$6)^0.5","v":118891.28033757639},{"$f":"IF(Q147>R147,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B129","v":2010},{"$f":"C147","v":7},{"$f":"IFERROR(IF(D$146<=$B148,0,IF(D$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B148,0,IF(E$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B148,0,IF(F$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(G$146<=$B148,0,IF(G$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(H$146<=$B148,0,IF(H$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(I$146<=$B148,0,IF(I$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(J$146<=$B148,0,IF(J$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(K$146<=$B148,0,IF(K$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(L$146<=$B148,0,IF(L$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":60999.706940131444},{"$f":"IFERROR(IF(M$146<=$B148,0,IF(M$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B148,0,IF(N$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B148,0,IF(O$146-$B148>$C148,0,(OFFSET($C$25,,MATCH($B148,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,426997.94858092011,426997.94858092011,"OK"]
[null,2011,{"$f":"C148","v":7},{"$f":"IFERROR(IF(D$146<=$B149,0,IF(D$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B149,0,IF(E$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B149,0,IF(F$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B149,0,IF(G$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(H$146<=$B149,0,IF(H$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(I$146<=$B149,0,IF(I$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(J$146<=$B149,0,IF(J$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(K$146<=$B149,0,IF(K$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(L$146<=$B149,0,IF(L$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(M$146<=$B149,0,IF(M$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1705238.2871563272},{"$f":"IFERROR(IF(N$146<=$B149,0,IF(N$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B149,0,IF(O$146-$B149>$C149,0,(OFFSET($C$25,,MATCH($B149,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,11936668.010094289,11936668.010094291,"OK"]
[null,2012,7,{"$f":"IFERROR(IF(D$146<=$B150,0,IF(D$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B150,0,IF(E$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B150,0,IF(F$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B150,0,IF(G$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B150,0,IF(H$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(I$146<=$B150,0,IF(I$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(J$146<=$B150,0,IF(J$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(K$146<=$B150,0,IF(K$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(L$146<=$B150,0,IF(L$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(M$146<=$B150,0,IF(M$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(N$146<=$B150,0,IF(N$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":422646.73091346491},{"$f":"IFERROR(IF(O$146<=$B150,0,IF(O$146-$B150>$C150,0,(OFFSET($C$25,,MATCH($B150,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,2958527.1163942544,2958527.1163942544,"OK"]
[null,2013,7,{"$f":"IFERROR(IF(D$146<=$B151,0,IF(D$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B151,0,IF(E$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B151,0,IF(F$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B151,0,IF(G$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B151,0,IF(H$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B151,0,IF(I$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(J$146<=$B151,0,IF(J$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(K$146<=$B151,0,IF(K$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(L$146<=$B151,0,IF(L$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(M$146<=$B151,0,IF(M$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(N$146<=$B151,0,IF(N$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},{"$f":"IFERROR(IF(O$146<=$B151,0,IF(O$146-$B151>$C151,0,(OFFSET($C$25,,MATCH($B151,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1092215.1879091763},null,7645506.3153642351,7645506.3153642351,"OK"]
[null,2014,7,{"$f":"IFERROR(IF(D$146<=$B152,0,IF(D$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B152,0,IF(E$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B152,0,IF(F$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B152,0,IF(G$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B152,0,IF(H$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B152,0,IF(I$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B152,0,IF(J$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B152,0,IF(K$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B152,0,IF(L$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B152,0,IF(M$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B152,0,IF(N$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B152,0,IF(O$146-$B152>$C152,0,(OFFSET($C$25,,MATCH($B152,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,0,0,"OK"]
[null,2015,7,{"$f":"IFERROR(IF(D$146<=$B153,0,IF(D$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B153,0,IF(E$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B153,0,IF(F$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B153,0,IF(G$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B153,0,IF(H$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B153,0,IF(I$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B153,0,IF(J$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B153,0,IF(K$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":336014.33219116944},{"$f":"IFERROR(IF(L$146<=$B153,0,IF(L$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":336014.33219116944},{"$f":"IFERROR(IF(M$146<=$B153,0,IF(M$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":336014.33219116944},{"$f":"IFERROR(IF(N$146<=$B153,0,IF(N$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":336014.33219116944},{"$f":"IFERROR(IF(O$146<=$B153,0,IF(O$146-$B153>$C153,0,(OFFSET($C$25,,MATCH($B153,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":336014.33219116944},null,1680071.6609558472,2352100.3253381862,"OK"]
[null,2016,7,{"$f":"IFERROR(IF(D$146<=$B154,0,IF(D$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B154,0,IF(E$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B154,0,IF(F$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B154,0,IF(G$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B154,0,IF(H$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B154,0,IF(I$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B154,0,IF(J$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B154,0,IF(K$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B154,0,IF(L$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":38461.665667830828},{"$f":"IFERROR(IF(M$146<=$B154,0,IF(M$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":38461.665667830828},{"$f":"IFERROR(IF(N$146<=$B154,0,IF(N$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":38461.665667830828},{"$f":"IFERROR(IF(O$146<=$B154,0,IF(O$146-$B154>$C154,0,(OFFSET($C$25,,MATCH($B154,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":38461.665667830828},null,153846.66267132331,269231.65967481578,"OK"]
[null,2017,7,{"$f":"IFERROR(IF(D$146<=$B155,0,IF(D$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B155,0,IF(E$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B155,0,IF(F$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B155,0,IF(G$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B155,0,IF(H$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B155,0,IF(I$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B155,0,IF(J$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B155,0,IF(K$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B155,0,IF(L$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B155,0,IF(M$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":8639.7768015163856},{"$f":"IFERROR(IF(N$146<=$B155,0,IF(N$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":8639.7768015163856},{"$f":"IFERROR(IF(O$146<=$B155,0,IF(O$146-$B155>$C155,0,(OFFSET($C$25,,MATCH($B155,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":8639.7768015163856},null,25919.330404549157,60478.437610614703,"OK"]
[null,2018,7,{"$f":"IFERROR(IF(D$146<=$B156,0,IF(D$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B156,0,IF(E$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B156,0,IF(F$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B156,0,IF(G$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B156,0,IF(H$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B156,0,IF(I$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B156,0,IF(J$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B156,0,IF(K$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B156,0,IF(L$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B156,0,IF(M$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B156,0,IF(N$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":8734.0125941922051},{"$f":"IFERROR(IF(O$146<=$B156,0,IF(O$146-$B156>$C156,0,(OFFSET($C$25,,MATCH($B156,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":8734.0125941922051},null,17468.02518838441,61138.08815934544,"OK"]
[null,2019,7,{"$f":"IFERROR(IF(D$146<=$B157,0,IF(D$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B157,0,IF(E$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B157,0,IF(F$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B157,0,IF(G$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B157,0,IF(H$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B157,0,IF(I$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B157,0,IF(J$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B157,0,IF(K$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B157,0,IF(L$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B157,0,IF(M$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B157,0,IF(N$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B157,0,IF(O$146-$B157>$C157,0,(OFFSET($C$25,,MATCH($B157,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":1947.5397153002657},null,1947.5397153002657,13632.778007101861,"OK"]
[null,2020,7,{"$f":"IFERROR(IF(D$146<=$B158,0,IF(D$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B158,0,IF(E$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B158,0,IF(F$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B158,0,IF(G$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B158,0,IF(H$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B158,0,IF(I$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B158,0,IF(J$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B158,0,IF(K$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B158,0,IF(L$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B158,0,IF(M$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B158,0,IF(N$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B158,0,IF(O$146-$B158>$C158,0,(OFFSET($C$25,,MATCH($B158,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,0,14292.428555832596,"OK"]
[null,0,7,{"$f":"IFERROR(IF(D$146<=$B159,0,IF(D$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(E$146<=$B159,0,IF(E$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(F$146<=$B159,0,IF(F$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(G$146<=$B159,0,IF(G$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(H$146<=$B159,0,IF(H$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(I$146<=$B159,0,IF(I$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(J$146<=$B159,0,IF(J$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(K$146<=$B159,0,IF(K$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(L$146<=$B159,0,IF(L$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(M$146<=$B159,0,IF(M$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(N$146<=$B159,0,IF(N$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},{"$f":"IFERROR(IF(O$146<=$B159,0,IF(O$146-$B159>$C159,0,(OFFSET($C$25,,MATCH($B159,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$25)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D147:D159)","v":0},16984.46861965377,77984.175559785217,1783222.4627161124,2205869.1936295773,3298084.3815387534,3298084.3815387534,3634098.7137299227,3655575.9107781006,3603215.9806394847,1906711.7060773501,1486012.5148791855,null,{"$f":"SUM(Q147:Q159)","v":24965843.889706679},{"$f":"SUM(R147:R159)","v":25857464.388117168},{"$f":"R160-Q160","v":891620.49841048941}]
[]
[]
[null,{"$f":"\"Depreciation - \"&Inputs!C4&\" - \"&INDEX(B19:B26,A165,)&\" - \"&Inputs!C5","v":"Depreciation - United Energy -  - 2015$"}]
[]
[8,{"$f":"INDEX($B$19:$B$26,$A$165,)","v":""},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B147","v":2009},{"$f":"INDEX($C$19:$C$26,$A$165,)","v":""},{"$f":"IFERROR(IF(D$165<=$B166,0,IF(D$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B166,0,IF(E$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B166,0,IF(F$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B166,0,IF(G$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B166,0,IF(H$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B166,0,IF(I$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B166,0,IF(J$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B166,0,IF(K$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B166,0,IF(L$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B166,0,IF(M$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B166,0,IF(N$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B166,0,IF(O$165-$B166>$C166,0,(OFFSET($C$26,,MATCH($B166,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,{"$f":"SUM(D166:P166)","v":0},{"$f":"TRANSPOSE(D26:P26)*(1+Inputs!$C$6)^0.5","v":0},{"$f":"IF(Q166>R166,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B148","v":2010},{"$f":"C166","v":""},{"$f":"IFERROR(IF(D$165<=$B167,0,IF(D$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B167,0,IF(E$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B167,0,IF(F$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B167,0,IF(G$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B167,0,IF(H$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B167,0,IF(I$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B167,0,IF(J$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B167,0,IF(K$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B167,0,IF(L$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B167,0,IF(M$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B167,0,IF(N$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B167,0,IF(O$165-$B167>$C167,0,(OFFSET($C$26,,MATCH($B167,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2011,{"$f":"C167","v":""},{"$f":"IFERROR(IF(D$165<=$B168,0,IF(D$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B168,0,IF(E$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B168,0,IF(F$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B168,0,IF(G$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B168,0,IF(H$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B168,0,IF(I$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B168,0,IF(J$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B168,0,IF(K$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B168,0,IF(L$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B168,0,IF(M$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B168,0,IF(N$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B168,0,IF(O$165-$B168>$C168,0,(OFFSET($C$26,,MATCH($B168,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2012,"",{"$f":"IFERROR(IF(D$165<=$B169,0,IF(D$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B169,0,IF(E$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B169,0,IF(F$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B169,0,IF(G$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B169,0,IF(H$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B169,0,IF(I$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B169,0,IF(J$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B169,0,IF(K$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B169,0,IF(L$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B169,0,IF(M$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B169,0,IF(N$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B169,0,IF(O$165-$B169>$C169,0,(OFFSET($C$26,,MATCH($B169,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2013,"",{"$f":"IFERROR(IF(D$165<=$B170,0,IF(D$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B170,0,IF(E$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B170,0,IF(F$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B170,0,IF(G$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B170,0,IF(H$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B170,0,IF(I$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B170,0,IF(J$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B170,0,IF(K$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B170,0,IF(L$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B170,0,IF(M$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B170,0,IF(N$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B170,0,IF(O$165-$B170>$C170,0,(OFFSET($C$26,,MATCH($B170,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2014,"",{"$f":"IFERROR(IF(D$165<=$B171,0,IF(D$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B171,0,IF(E$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B171,0,IF(F$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B171,0,IF(G$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B171,0,IF(H$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B171,0,IF(I$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B171,0,IF(J$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B171,0,IF(K$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B171,0,IF(L$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B171,0,IF(M$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B171,0,IF(N$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B171,0,IF(O$165-$B171>$C171,0,(OFFSET($C$26,,MATCH($B171,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2015,"",{"$f":"IFERROR(IF(D$165<=$B172,0,IF(D$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B172,0,IF(E$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B172,0,IF(F$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B172,0,IF(G$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B172,0,IF(H$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B172,0,IF(I$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B172,0,IF(J$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B172,0,IF(K$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B172,0,IF(L$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B172,0,IF(M$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B172,0,IF(N$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B172,0,IF(O$165-$B172>$C172,0,(OFFSET($C$26,,MATCH($B172,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2016,"",{"$f":"IFERROR(IF(D$165<=$B173,0,IF(D$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B173,0,IF(E$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B173,0,IF(F$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B173,0,IF(G$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B173,0,IF(H$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B173,0,IF(I$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B173,0,IF(J$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B173,0,IF(K$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B173,0,IF(L$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B173,0,IF(M$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B173,0,IF(N$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B173,0,IF(O$165-$B173>$C173,0,(OFFSET($C$26,,MATCH($B173,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2017,"",{"$f":"IFERROR(IF(D$165<=$B174,0,IF(D$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B174,0,IF(E$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B174,0,IF(F$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B174,0,IF(G$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B174,0,IF(H$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B174,0,IF(I$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B174,0,IF(J$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B174,0,IF(K$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B174,0,IF(L$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B174,0,IF(M$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B174,0,IF(N$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B174,0,IF(O$165-$B174>$C174,0,(OFFSET($C$26,,MATCH($B174,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2018,"",{"$f":"IFERROR(IF(D$165<=$B175,0,IF(D$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B175,0,IF(E$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B175,0,IF(F$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B175,0,IF(G$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B175,0,IF(H$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B175,0,IF(I$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B175,0,IF(J$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B175,0,IF(K$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B175,0,IF(L$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B175,0,IF(M$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B175,0,IF(N$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B175,0,IF(O$165-$B175>$C175,0,(OFFSET($C$26,,MATCH($B175,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2019,"",{"$f":"IFERROR(IF(D$165<=$B176,0,IF(D$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B176,0,IF(E$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B176,0,IF(F$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B176,0,IF(G$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B176,0,IF(H$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B176,0,IF(I$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B176,0,IF(J$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B176,0,IF(K$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B176,0,IF(L$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B176,0,IF(M$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B176,0,IF(N$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B176,0,IF(O$165-$B176>$C176,0,(OFFSET($C$26,,MATCH($B176,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,2020,"",{"$f":"IFERROR(IF(D$165<=$B177,0,IF(D$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B177,0,IF(E$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B177,0,IF(F$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B177,0,IF(G$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B177,0,IF(H$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B177,0,IF(I$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B177,0,IF(J$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B177,0,IF(K$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B177,0,IF(L$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B177,0,IF(M$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B177,0,IF(N$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B177,0,IF(O$165-$B177>$C177,0,(OFFSET($C$26,,MATCH($B177,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,0,"",{"$f":"IFERROR(IF(D$165<=$B178,0,IF(D$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(E$165<=$B178,0,IF(E$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(F$165<=$B178,0,IF(F$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(G$165<=$B178,0,IF(G$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(H$165<=$B178,0,IF(H$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(I$165<=$B178,0,IF(I$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(J$165<=$B178,0,IF(J$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(K$165<=$B178,0,IF(K$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(L$165<=$B178,0,IF(L$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(M$165<=$B178,0,IF(M$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(N$165<=$B178,0,IF(N$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},{"$f":"IFERROR(IF(O$165<=$B178,0,IF(O$165-$B178>$C178,0,(OFFSET($C$26,,MATCH($B178,$D$18:$P$18,0),,)*(1+Inputs!$C$6)^0.5)/$C$26)),0)","v":0},null,0,0,"OK"]
[null,"TOTAL",null,{"$f":"SUM(D166:D178)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(Q166:Q178)","v":0},{"$f":"SUM(R166:R178)","v":0},{"$f":"R179-Q179","v":0}]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A185,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Single Phase - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[1,{"$f":"INDEX($B$19:$B$26,$A$185,)","v":"Single Phase"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D186","v":10855596.723312361},38221884.109913439,82054271.37917529,126686735.50408883,158629799.81776726,157370785.8436279,145952106.06986433,134360050.80677277,121744756.65638991,109129462.50600705,96514168.355624184]
[null,null,"End RAB - Real",{"$f":"D185+(OFFSET(D$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D46)","v":10855596.723312361},{"$f":"E185+(OFFSET(E$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E46)","v":38221884.109913439},{"$f":"F185+(OFFSET(F$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F46)","v":82054271.37917529},{"$f":"G185+(OFFSET(G$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G46)","v":126686735.50408883},{"$f":"H185+(OFFSET(H$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H46)","v":158629799.81776726},{"$f":"I185+(OFFSET(I$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I46)","v":157370785.8436279},{"$f":"J185+(OFFSET(J$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J46)","v":145952106.06986433},{"$f":"K185+(OFFSET(K$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K46)","v":134360050.80677277},{"$f":"L185+(OFFSET(L$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L46)","v":121744756.65638991},{"$f":"M185+(OFFSET(M$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M46)","v":109129462.50600705},{"$f":"N185+(OFFSET(N$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N46)","v":96514168.355624184},{"$f":"O185+(OFFSET(O$18,MATCH($B185,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O46)","v":83898874.205241323},null,{"$f":"IF(ROUNDDOWN(O186,0)=ROUNDDOWN(S46,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D185,D186)","v":5427798.3616561806},24538740.416612901,60138077.744544365,104370503.44163206,142658267.66092804,158000292.8306976,151661445.9567461,140156078.43831855,128052403.73158133,115437109.58119848,102821815.43081561,90206521.280432761]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D161","v":11101},{"$f":"'UE - ComboREM'!E161","v":88223},{"$f":"'UE - ComboREM'!F161","v":202764.31635293068},{"$f":"'UE - ComboREM'!G161","v":336655.31635293068},{"$f":"'UE - ComboREM'!H161","v":443276.31635293068},{"$f":"'UE - ComboREM'!I161","v":507932.31635293068},{"$f":"'UE - ComboREM'!J161","v":521396.31635293068},{"$f":"'UE - ComboREM'!K161","v":533892.31635293062},{"$f":"'UE - ComboREM'!L161","v":535164.31635293062},{"$f":"'UE - ComboREM'!M161","v":536487.31635293062},{"$f":"'UE - ComboREM'!N161","v":537864.31635293062},{"$f":"'UE - ComboREM'!O161","v":539295.31635293062}]
[null,null,"Average WDV",{"$f":"IFERROR(D187/AVERAGE(0,D188),0)","v":977.89358826343221},{"$f":"IFERROR(E187/AVERAGE(D188,E188),0)","v":494.11502590739201},413.33813788367678,386.97332137536034,365.82249437939981,332.20954351778983,294.6803210128607,265.62605545924424,239.5614971443959,215.4377524526812,191.41184748209236,167.48960607413582]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A195,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Single Phase, Two Element - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[2,{"$f":"INDEX($B$19:$B$26,A195,)","v":"Single Phase, Two Element"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D196","v":1252590.4416264042},1169084.4121846438,1085578.3827428834,1002072.3533011231,13696810.998047866,16119656.14623036,15063038.648180533,13980005.565004541,12808351.908615399,11636698.252226258,10465044.595837116]
[null,null,"End RAB - Real",{"$f":"D195+(OFFSET(D$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D65)","v":1252590.4416264042},{"$f":"E195+(OFFSET(E$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E65)","v":1169084.4121846438},{"$f":"F195+(OFFSET(F$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F65)","v":1085578.3827428834},{"$f":"G195+(OFFSET(G$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G65)","v":1002072.3533011231},{"$f":"H195+(OFFSET(H$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H65)","v":13696810.998047866},{"$f":"I195+(OFFSET(I$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I65)","v":16119656.14623036},{"$f":"J195+(OFFSET(J$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J65)","v":15063038.648180533},{"$f":"K195+(OFFSET(K$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K65)","v":13980005.565004541},{"$f":"L195+(OFFSET(L$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L65)","v":12808351.908615399},{"$f":"M195+(OFFSET(M$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M65)","v":11636698.252226258},{"$f":"N195+(OFFSET(N$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N65)","v":10465044.595837116},{"$f":"O195+(OFFSET(O$18,MATCH($B195,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O65)","v":9293390.9394479748},null,{"$f":"IF(ROUNDDOWN(O196,0)=ROUNDDOWN(S65,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D195,D196)","v":626295.22081320209},1210837.426905524,1127331.3974637636,1043825.3680220032,7349441.6756744944,14908233.572139114,15591347.397205446,14521522.106592536,13394178.736809969,12222525.080420829,11050871.424031686,9879217.7676425464]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D171","v":1238},{"$f":"'UE - ComboREM'!E171","v":1238},{"$f":"'UE - ComboREM'!F171","v":1238},{"$f":"'UE - ComboREM'!G171","v":1238},{"$f":"'UE - ComboREM'!H171","v":33363},{"$f":"'UE - ComboREM'!I171","v":53311},{"$f":"'UE - ComboREM'!J171","v":54569},{"$f":"'UE - ComboREM'!K171","v":55615},{"$f":"'UE - ComboREM'!L171","v":55746},{"$f":"'UE - ComboREM'!M171","v":55882},{"$f":"'UE - ComboREM'!N171","v":56023},{"$f":"'UE - ComboREM'!O171","v":56170}]
[null,null,"Average WDV",{"$f":"IFERROR(D197/AVERAGE(0,D198),0)","v":1011.7854940439452},{"$f":"IFERROR(E197/AVERAGE(D198,E198),0)","v":978.05931090914703},910.60694463955053,843.15457836995415,424.81094047423454,344.00705106811995,289.0498219726631,263.58676589327916,240.55421084239489,218.98672520193551,197.50451586670275,176.1111257857896]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A205,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Three Phase DC - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[3,{"$f":"INDEX($B$19:$B$26,A205,)","v":"Three Phase DC"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D206","v":0},103757.31369839316,8380178.6337859761,14167657.720337387,25619793.296074178,34124038.208033375,32225202.810055964,30184762.155418012,27612623.203400027,25040484.251382042,22468345.299364056]
[null,null,"End RAB - Real",{"$f":"D205+(OFFSET(D$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D84)","v":0},{"$f":"E205+(OFFSET(E$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E84)","v":103757.31369839316},{"$f":"F205+(OFFSET(F$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F84)","v":8380178.6337859761},{"$f":"G205+(OFFSET(G$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G84)","v":14167657.720337387},{"$f":"H205+(OFFSET(H$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H84)","v":25619793.296074178},{"$f":"I205+(OFFSET(I$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I84)","v":34124038.208033375},{"$f":"J205+(OFFSET(J$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J84)","v":32225202.810055964},{"$f":"K205+(OFFSET(K$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K84)","v":30184762.155418012},{"$f":"L205+(OFFSET(L$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L84)","v":27612623.203400027},{"$f":"M205+(OFFSET(M$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M84)","v":25040484.251382042},{"$f":"N205+(OFFSET(N$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N84)","v":22468345.299364056},{"$f":"O205+(OFFSET(O$18,MATCH($B205,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O84)","v":19896206.347346071},null,{"$f":"IF(ROUNDDOWN(O206,0)=ROUNDDOWN(S84,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D205,D206)","v":0},51878.656849196581,4241967.9737421842,11273918.177061681,19893725.508205783,29871915.752053775,33174620.50904467,31204982.48273699,28898692.67940902,26326553.727391034,23754414.775373049,21182275.823355064]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D181","v":0},{"$f":"'UE - ComboREM'!E181","v":189},{"$f":"'UE - ComboREM'!F181","v":13747.040860023197},{"$f":"'UE - ComboREM'!G181","v":24950.040860023197},{"$f":"'UE - ComboREM'!H181","v":46409.040860023197},{"$f":"'UE - ComboREM'!I181","v":88471.040860023204},{"$f":"'UE - ComboREM'!J181","v":93519.040860023204},{"$f":"'UE - ComboREM'!K181","v":97827.040860023204},{"$f":"'UE - ComboREM'!L181","v":98035.040860023204},{"$f":"'UE - ComboREM'!M181","v":98252.040860023204},{"$f":"'UE - ComboREM'!N181","v":98477.040860023204},{"$f":"'UE - ComboREM'!O181","v":98712.040860023204}]
[null,null,"Average WDV",{"$f":"IFERROR(D207/AVERAGE(0,D208),0)","v":0},{"$f":"IFERROR(E207/AVERAGE(D208,E208),0)","v":548.98049575869402},608.7766269271865,582.67536857806056,557.56674633937121,442.94035666519164,364.57613728727119,326.16275391928019,295.09226518602094,268.24540358635693,241.49367818609107,214.84227867573316]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A215,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Three Phase CT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[4,{"$f":"INDEX($B$19:$B$26,A215,)","v":"Three Phase CT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D216","v":0},0,0,0,0,1553937.4002489829,1530914.78085059,1495437.2334729959,1381570.5378735391,1267703.8422740824,1153837.1466746256]
[null,null,"End RAB - Real",{"$f":"D215+(OFFSET(D$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D103)","v":0},{"$f":"E215+(OFFSET(E$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E103)","v":0},{"$f":"F215+(OFFSET(F$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F103)","v":0},{"$f":"G215+(OFFSET(G$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G103)","v":0},{"$f":"H215+(OFFSET(H$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H103)","v":0},{"$f":"I215+(OFFSET(I$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I103)","v":1553937.4002489829},{"$f":"J215+(OFFSET(J$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J103)","v":1530914.78085059},{"$f":"K215+(OFFSET(K$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K103)","v":1495437.2334729959},{"$f":"L215+(OFFSET(L$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L103)","v":1381570.5378735391},{"$f":"M215+(OFFSET(M$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M103)","v":1267703.8422740824},{"$f":"N215+(OFFSET(N$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N103)","v":1153837.1466746256},{"$f":"O215+(OFFSET(O$18,MATCH($B215,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O103)","v":1039970.4510751688},null,{"$f":"IF(ROUNDDOWN(O216,0)=ROUNDDOWN(S103,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D215,D216)","v":0},0,0,0,0,776968.70012449147,1542426.0905497866,1513176.0071617928,1438503.8856732675,1324637.1900738108,1210770.494474354,1096903.7988748972]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D191","v":0},{"$f":"'UE - ComboREM'!E191","v":0},{"$f":"'UE - ComboREM'!F191","v":0},{"$f":"'UE - ComboREM'!G191","v":0},{"$f":"'UE - ComboREM'!H191","v":0},{"$f":"'UE - ComboREM'!I191","v":2524},{"$f":"'UE - ComboREM'!J191","v":2794},{"$f":"'UE - ComboREM'!K191","v":3047},{"$f":"'UE - ComboREM'!L191","v":3103},{"$f":"'UE - ComboREM'!M191","v":3162},{"$f":"'UE - ComboREM'!N191","v":3224},{"$f":"'UE - ComboREM'!O191","v":3289}]
[null,null,"Average WDV",{"$f":"IFERROR(D217/AVERAGE(0,D218),0)","v":0},{"$f":"IFERROR(E217/AVERAGE(D218,E218),0)","v":0},0,0,0,615.66458013034185,580.07750678818604,518.12224179482723,467.80614168236343,422.86901518717025,379.19526917455494,336.83519081065475]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A225,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - IT - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[5,{"$f":"INDEX($B$19:$B$26,A225,)","v":"IT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D226","v":74470249.710678503},103864258.35483921,96990250.121315807,87993110.623448446,70909278.948698089,55923435.769840941,40531449.266038448,26832773.796780996,19063195.976764612,14056677.028962225,10876371.765283775]
[null,null,"End RAB - Real",{"$f":"D225+(OFFSET(D$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D122)","v":74470249.710678503},{"$f":"E225+(OFFSET(E$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E122)","v":103864258.35483921},{"$f":"F225+(OFFSET(F$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F122)","v":96990250.121315807},{"$f":"G225+(OFFSET(G$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G122)","v":87993110.623448446},{"$f":"H225+(OFFSET(H$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H122)","v":70909278.948698089},{"$f":"I225+(OFFSET(I$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I122)","v":55923435.769840941},{"$f":"J225+(OFFSET(J$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J122)","v":40531449.266038448},{"$f":"K225+(OFFSET(K$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K122)","v":26832773.796780996},{"$f":"L225+(OFFSET(L$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L122)","v":19063195.976764612},{"$f":"M225+(OFFSET(M$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M122)","v":14056677.028962225},{"$f":"N225+(OFFSET(N$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N122)","v":10876371.765283775},{"$f":"O225+(OFFSET(O$18,MATCH($B225,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O122)","v":11403404.115029022},null,{"$f":"IF(ROUNDDOWN(O226,0)=ROUNDDOWN(S122,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D225,D226)","v":37235124.855339251},89167254.032758862,100427254.23807751,92491680.372382134,79451194.786073267,63416357.359269515,48227442.517939694,33682111.531409726,22947984.886772804,16559936.502863418,12466524.397123,11139887.940156398]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D201","v":12339},{"$f":"'UE - ComboREM'!E201","v":89650},{"$f":"'UE - ComboREM'!F201","v":217749.35721295388},{"$f":"'UE - ComboREM'!G201","v":362843.35721295385},{"$f":"'UE - ComboREM'!H201","v":523048.35721295385},{"$f":"'UE - ComboREM'!I201","v":652238.35721295385},{"$f":"'UE - ComboREM'!J201","v":672278.35721295385},{"$f":"'UE - ComboREM'!K201","v":690381.35721295385},{"$f":"'UE - ComboREM'!L201","v":692048.35721295385},{"$f":"'UE - ComboREM'!M201","v":693783.35721295385},{"$f":"'UE - ComboREM'!N201","v":695588.35721295385},{"$f":"'UE - ComboREM'!O201","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D227/AVERAGE(0,D228),0)","v":6035.3553538113711},{"$f":"IFERROR(E227/AVERAGE(D228,E228),0)","v":1748.5661009081148},653.399246820842,318.61123322513015,179.36999182244466,107.91640300340926,72.822701280660198,49.435836658017138,33.199495999407958,23.898914031886633,17.945556639281666,15.993467915935035]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A235,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Communications - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[6,{"$f":"INDEX($B$19:$B$26,A235,)","v":"Communications"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D236","v":0},0,2575147.6264469456,2665035.951109679,3362562.2167457505,3898685.3127579242,3381960.5162344808,2738771.8193847542,1927095.5084555941,1115419.197526434,671621.11894683749]
[null,null,"End RAB - Real",{"$f":"D235+(OFFSET(D$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D141)","v":0},{"$f":"E235+(OFFSET(E$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E141)","v":0},{"$f":"F235+(OFFSET(F$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F141)","v":2575147.6264469456},{"$f":"G235+(OFFSET(G$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G141)","v":2665035.951109679},{"$f":"H235+(OFFSET(H$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H141)","v":3362562.2167457505},{"$f":"I235+(OFFSET(I$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I141)","v":3898685.3127579242},{"$f":"J235+(OFFSET(J$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J141)","v":3381960.5162344808},{"$f":"K235+(OFFSET(K$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K141)","v":2738771.8193847542},{"$f":"L235+(OFFSET(L$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L141)","v":1927095.5084555941},{"$f":"M235+(OFFSET(M$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M141)","v":1115419.197526434},{"$f":"N235+(OFFSET(N$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N141)","v":671621.11894683749},{"$f":"O235+(OFFSET(O$18,MATCH($B235,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O141)","v":293218.26279756922},null,{"$f":"IF(ROUNDDOWN(O236,0)=ROUNDDOWN(S141,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D235,D236)","v":0},0,1287573.8132234728,2620091.7887783125,3013799.0839277147,3630623.7647518376,3640322.9144962025,3060366.1678096177,2332933.6639201744,1521257.352991014,893520.15823663573,482419.69087220333]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D211","v":12339},{"$f":"'UE - ComboREM'!E211","v":89650},{"$f":"'UE - ComboREM'!F211","v":217749.35721295388},{"$f":"'UE - ComboREM'!G211","v":362843.35721295385},{"$f":"'UE - ComboREM'!H211","v":523048.35721295385},{"$f":"'UE - ComboREM'!I211","v":652238.35721295385},{"$f":"'UE - ComboREM'!J211","v":672278.35721295385},{"$f":"'UE - ComboREM'!K211","v":690381.35721295385},{"$f":"'UE - ComboREM'!L211","v":692048.35721295385},{"$f":"'UE - ComboREM'!M211","v":693783.35721295385},{"$f":"'UE - ComboREM'!N211","v":695588.35721295385},{"$f":"'UE - ComboREM'!O211","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D237/AVERAGE(0,D238),0)","v":0},{"$f":"IFERROR(E237/AVERAGE(D238,E238),0)","v":0},8.3772056317703605,9.0255758423323282,6.803989776291731,6.1782775559158569,5.496831976294156,4.4917540827116307,3.3751208319317554,2.1954431222137352,1.2862218929019162,0.69260695344764467]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A245,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value - Other - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[7,{"$f":"INDEX($B$19:$B$26,A245,)","v":"Other"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D246","v":118891.28033757639},528904.7602988428,12387588.594833348,13562893.248511491,19002530.37024615,15704445.988707397,14758461.93250683,11393594.878451724,7798497.405284238,4256419.5128040984,2363340.5847338503]
[null,null,"End RAB - Real",{"$f":"D245+(OFFSET(D$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D160)","v":118891.28033757639},{"$f":"E245+(OFFSET(E$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E160)","v":528904.7602988428},{"$f":"F245+(OFFSET(F$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F160)","v":12387588.594833348},{"$f":"G245+(OFFSET(G$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G160)","v":13562893.248511491},{"$f":"H245+(OFFSET(H$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H160)","v":19002530.37024615},{"$f":"I245+(OFFSET(I$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I160)","v":15704445.988707397},{"$f":"J245+(OFFSET(J$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J160)","v":14758461.93250683},{"$f":"K245+(OFFSET(K$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K160)","v":11393594.878451724},{"$f":"L245+(OFFSET(L$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L160)","v":7798497.405284238},{"$f":"M245+(OFFSET(M$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M160)","v":4256419.5128040984},{"$f":"N245+(OFFSET(N$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N160)","v":2363340.5847338503},{"$f":"O245+(OFFSET(O$18,MATCH($B245,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O160)","v":891620.49841049756},null,{"$f":"IF(ROUNDDOWN(O246,0)=ROUNDDOWN(S160,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D245,D246)","v":59445.640168788195},323898.0203182096,6458246.6775660953,12975240.921672419,16282711.809378821,17353488.179476775,15231453.960607113,13076028.405479277,9596046.1418679804,6027458.4590441678,3309880.0487689744,1627480.5415721741]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D221","v":12339},{"$f":"'UE - ComboREM'!E221","v":89650},{"$f":"'UE - ComboREM'!F221","v":217749.35721295388},{"$f":"'UE - ComboREM'!G221","v":362843.35721295385},{"$f":"'UE - ComboREM'!H221","v":523048.35721295385},{"$f":"'UE - ComboREM'!I221","v":652238.35721295385},{"$f":"'UE - ComboREM'!J221","v":672278.35721295385},{"$f":"'UE - ComboREM'!K221","v":690381.35721295385},{"$f":"'UE - ComboREM'!L221","v":692048.35721295385},{"$f":"'UE - ComboREM'!M221","v":693783.35721295385},{"$f":"'UE - ComboREM'!N221","v":695588.35721295385},{"$f":"'UE - ComboREM'!O221","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D247/AVERAGE(0,D248),0)","v":9.6354064622397591},{"$f":"IFERROR(E247/AVERAGE(D248,E248),0)","v":6.3516265542011316},42.018608861905221,44.696533729336878,36.760049889236527,29.530646380110632,22.999262741971457,19.191920428921236,13.882870198363763,8.6986874326816697,4.7645709415303967,2.3365637038066747]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B19:B26,A255,)&\" - \"&Inputs!C4&\" - \"&Inputs!C5","v":"Written Down Value -  - United Energy - 2015$"}]
[]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[8,{"$f":"INDEX($B$19:$B$26,A255,)","v":""},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D256","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"End RAB - Real",{"$f":"D255+(OFFSET(D$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(D179)","v":0},{"$f":"E255+(OFFSET(E$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(E179)","v":0},{"$f":"F255+(OFFSET(F$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(F179)","v":0},{"$f":"G255+(OFFSET(G$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(G179)","v":0},{"$f":"H255+(OFFSET(H$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(H179)","v":0},{"$f":"I255+(OFFSET(I$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(I179)","v":0},{"$f":"J255+(OFFSET(J$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(J179)","v":0},{"$f":"K255+(OFFSET(K$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(K179)","v":0},{"$f":"L255+(OFFSET(L$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(L179)","v":0},{"$f":"M255+(OFFSET(M$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(M179)","v":0},{"$f":"N255+(OFFSET(N$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(N179)","v":0},{"$f":"O255+(OFFSET(O$18,MATCH($B255,$B$19:$B$26,0),,,)*(1+Inputs!$C$6)^0.5)-SUM(O179)","v":0},null,{"$f":"IF(ROUNDDOWN(O256,0)=ROUNDDOWN(S179,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average RAB",{"$f":"AVERAGE(D255,D256)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"End Yr Cumulative Volumes",{"$f":"'UE - ComboREM'!D231","v":12339},{"$f":"'UE - ComboREM'!E231","v":89650},{"$f":"'UE - ComboREM'!F231","v":217749.35721295388},{"$f":"'UE - ComboREM'!G231","v":362843.35721295385},{"$f":"'UE - ComboREM'!H231","v":523048.35721295385},{"$f":"'UE - ComboREM'!I231","v":652238.35721295385},{"$f":"'UE - ComboREM'!J231","v":672278.35721295385},{"$f":"'UE - ComboREM'!K231","v":690381.35721295385},{"$f":"'UE - ComboREM'!L231","v":692048.35721295385},{"$f":"'UE - ComboREM'!M231","v":693783.35721295385},{"$f":"'UE - ComboREM'!N231","v":695588.35721295385},{"$f":"'UE - ComboREM'!O231","v":697466.35721295385}]
[null,null,"Average WDV",{"$f":"IFERROR(D257/AVERAGE(0,D258),0)","v":0},{"$f":"IFERROR(E257/AVERAGE(D258,E258),0)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Jemena - Combo","index":8,"n_rows":262,"n_cols":31,"rows_kept":262,"cut":false,"hidden":true,"merged":[[79,1,79,17],[6,1,6,11],[14,1,14,15],[27,1,27,15],[41,1,41,17],[60,1,60,17],[220,1,220,15],[98,1,98,17],[117,1,117,17],[136,1,136,17],[155,1,155,17],[174,1,174,17],[193,1,193,15],[195,1,198,1],[202,1,202,15],[204,1,207,1],[211,1,211,15],[213,1,216,1],[249,1,252,1],[256,1,256,15],[258,1,261,1],[222,1,225,1],[229,1,229,15],[231,1,234,1],[238,1,238,15],[240,1,243,1],[247,1,247,15]]}
[]
[null,"Business","Jemena",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Category","Life","Business"]
[null,"$","2015$",null,null,null,null,null,null,null,null,null,null,null,"Tax","???",null,null,null,null,null,null,null,null,null,null,null,null,"Single Phase",15,"AusNet Services"]
[null,"Real Vanilla (WACC)",0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Single Phase, Two Element",10,"Jemena"]
[null,"Change over year",2016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three phase, direct connect",7,"United Energy"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Three phase, CT"]
[null,"CPI conversion factors",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT"]
[null,"Starting Year","Converted yr",2009,2010,2011,2012,2013,2014,2015,2016,2017,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communications"]
[null,"Annual Inflation","NA",{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[null,"Cumulative inflation index to $2015","2015$",{"$f":"(E10+D9)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"(J10+I9)","v":{"$error":"#REF!"}},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not used"]
[]
[]
[]
[null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,{"$f":"\"Capital Expenditure - \"&C2&\" $Nominal\"","v":"Capital Expenditure - Jemena $Nominal"}]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,"Single Phase",7,{"$f":"'[4]Exit Fee RFI'!D5","v":4000734.3282496957},{"$f":"'[4]Exit Fee RFI'!E5","v":9256639.1145001613},{"$f":"'[4]Exit Fee RFI'!F5","v":16944320.153370582},{"$f":"'[4]Exit Fee RFI'!G5","v":20738126.220243707},{"$f":"'[4]Exit Fee RFI'!H5","v":20978498.085008636},{"$f":"'[4]Exit Fee RFI'!I5","v":6347885.3877121583},{"$f":"'[4]Exit Fee RFI'!J5","v":975681.77778245893},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0},{"$f":"IFERROR(OFFSET(#REF!,MATCH($B17,#REF!,0),,,),0)","v":0}]
[null,"Single Phase, Two Element",7,{"$f":"'[4]Exit Fee RFI'!D6","v":0},{"$f":"'[4]Exit Fee RFI'!E6","v":0},{"$f":"'[4]Exit Fee RFI'!F6","v":0},{"$f":"'[4]Exit Fee RFI'!G6","v":915053.44218559039},{"$f":"'[4]Exit Fee RFI'!H6","v":9061816.058466563},{"$f":"'[4]Exit Fee RFI'!I6","v":1105461.9374948489},{"$f":"'[4]Exit Fee RFI'!J6","v":82723.843617919279}]
[null,"Three phase, direct connect",15,{"$f":"'[4]Exit Fee RFI'!D7","v":648740.24845053721},{"$f":"'[4]Exit Fee RFI'!E7","v":1121412.885499838},{"$f":"'[4]Exit Fee RFI'!F7","v":1360048.2276588995},{"$f":"'[4]Exit Fee RFI'!G7","v":1695200.880471664},{"$f":"'[4]Exit Fee RFI'!H7","v":7318369.0946940752},{"$f":"'[4]Exit Fee RFI'!I7","v":3372815.2227304177},{"$f":"'[4]Exit Fee RFI'!J7","v":185209.49432234149}]
[null,"Three phase, CT",15,{"$f":"'[4]Exit Fee RFI'!D8","v":0},{"$f":"'[4]Exit Fee RFI'!E8","v":0},{"$f":"'[4]Exit Fee RFI'!F8","v":0},{"$f":"'[4]Exit Fee RFI'!G8","v":391874.41123451525},{"$f":"'[4]Exit Fee RFI'!H8","v":67387.041830891001},{"$f":"'[4]Exit Fee RFI'!I8","v":435445.64206256799},{"$f":"'[4]Exit Fee RFI'!J8","v":1838.3076359537617}]
[null,"IT",7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Communications",7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Other",7,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"Not used"]
[null,"TOTAL",null,{"$f":"SUM(D17:D24)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Capital Expenditure - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Capital Expenditure - Jemena - 2015$"}]
[null,"Category","Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[null,{"$f":"IF(B17=\"\",\"\",B17)","v":"Single Phase"},{"$f":"IF(C17=\"\",\"\",C17)","v":7},{"$f":"IF($C$3=$C$10,D17*D$10,D17*D$11)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},975681.77778245893,0,0,0,0,0,0]
[null,{"$f":"IF(B18=\"\",\"\",B18)","v":"Single Phase, Two Element"},7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},82723.843617919279,{"$f":"IF($C$3=$C$10,K21*K$10,K21*K$11)","v":0},0,0,0,0,0]
[null,"Three phase, direct connect",15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},185209.49432234149,0,0,0,0,0,0]
[null,"Three phase, CT",15,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},1838.3076359537617]
[null,"IT",7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Communications",7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"Other",7,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0]
[null,"Not used","",{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0,0]
[null,"TOTAL",null,{"$f":"SUM(D30:D37)","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E37)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A43,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Single Phase - 2015$"}]
[1,{"$f":"INDEX($B$30:$B$37,$A$43,)","v":"Single Phase"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"TRANSPOSE(D29:P29)","v":2009},{"$f":"INDEX($C$30:$C$37,$A$43,)","v":7},{"$f":"IF($B44<$C$5,'UE - ESC'!D33,'UE - AER'!D33)","v":353536.86107841693},{"$f":"IF($B44<$C$5,'UE - ESC'!E33,'UE - AER'!E33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!F33,'UE - AER'!F33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!G33,'UE - AER'!G33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!H33,'UE - AER'!H33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!I33,'UE - AER'!I33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!J33,'UE - AER'!J33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!K33,'UE - AER'!K33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!L33,'UE - AER'!L33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!M33,'UE - AER'!M33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!N33,'UE - AER'!N33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!O33,'UE - AER'!O33)","v":707073.72215683386},{"$f":"IF($B44<$C$5,'UE - ESC'!P33,'UE - AER'!P33)","v":0},{"$f":"SUM(D44:P44)","v":8131347.8048035894},{"$f":"IF(B44<$C$5,'UE - ESC'!R33,'UE - AER'!R33)","v":10606105.832352508},{"$f":"IF(Q44>R44,\"error\",\"OK\")","v":"OK"}]
[null,2010,{"$f":"C44","v":7},{"$f":"IF($B45<$C$5,'UE - ESC'!D34,'UE - AER'!D34)","v":0},{"$f":"IF($B45<$C$5,'UE - ESC'!E34,'UE - AER'!E34)","v":914813.66719791212},{"$f":"IF($B45<$C$5,'UE - ESC'!F34,'UE - AER'!F34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!G34,'UE - AER'!G34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!H34,'UE - AER'!H34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!I34,'UE - AER'!I34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!J34,'UE - AER'!J34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!K34,'UE - AER'!K34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!L34,'UE - AER'!L34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!M34,'UE - AER'!M34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!N34,'UE - AER'!N34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!O34,'UE - AER'!O34)","v":1829627.3343958242},{"$f":"IF($B45<$C$5,'UE - ESC'!P34,'UE - AER'!P34)","v":0},{"$f":"SUM(D45:P45)","v":19211087.011156157},{"$f":"IF(B45<$C$5,'UE - ESC'!R34,'UE - AER'!R34)","v":27444410.015937362},{"$f":"IF(Q45>R45,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C45","v":7},{"$f":"IF($B46<$C$5,'UE - ESC'!D35,'UE - AER'!D35)","v":0},{"$f":"IF($B46<$C$5,'UE - ESC'!E35,'UE - AER'!E35)","v":0},{"$f":"IF($B46<$C$5,'UE - ESC'!F35,'UE - AER'!F35)","v":1512056.728251212},{"$f":"IF($B46<$C$5,'UE - ESC'!G35,'UE - AER'!G35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!H35,'UE - AER'!H35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!I35,'UE - AER'!I35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!J35,'UE - AER'!J35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!K35,'UE - AER'!K35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!L35,'UE - AER'!L35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!M35,'UE - AER'!M35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!N35,'UE - AER'!N35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!O35,'UE - AER'!O35)","v":3024113.4565024241},{"$f":"IF($B46<$C$5,'UE - ESC'!P35,'UE - AER'!P35)","v":0},28729077.836773027,{"$f":"IF(B46<$C$5,'UE - ESC'!R35,'UE - AER'!R35)","v":45361701.847536363},"OK"]
[null,2012,7,{"$f":"IF($B47<$C$5,'UE - ESC'!D36,'UE - AER'!D36)","v":0},{"$f":"IF($B47<$C$5,'UE - ESC'!E36,'UE - AER'!E36)","v":0},{"$f":"IF($B47<$C$5,'UE - ESC'!F36,'UE - AER'!F36)","v":0},{"$f":"IF($B47<$C$5,'UE - ESC'!G36,'UE - AER'!G36)","v":1638916.8078562573},{"$f":"IF($B47<$C$5,'UE - ESC'!H36,'UE - AER'!H36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!I36,'UE - AER'!I36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!J36,'UE - AER'!J36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!K36,'UE - AER'!K36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!L36,'UE - AER'!L36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!M36,'UE - AER'!M36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!N36,'UE - AER'!N36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!O36,'UE - AER'!O36)","v":3277833.6157125146},{"$f":"IF($B47<$C$5,'UE - ESC'!P36,'UE - AER'!P36)","v":0},27861585.733556379,{"$f":"IF(B47<$C$5,'UE - ESC'!R36,'UE - AER'!R36)","v":49167504.235687718},"OK"]
[null,2013,7,{"$f":"IF($B48<$C$5,'UE - ESC'!D37,'UE - AER'!D37)","v":0},{"$f":"IF($B48<$C$5,'UE - ESC'!E37,'UE - AER'!E37)","v":0},{"$f":"IF($B48<$C$5,'UE - ESC'!F37,'UE - AER'!F37)","v":0},{"$f":"IF($B48<$C$5,'UE - ESC'!G37,'UE - AER'!G37)","v":0},{"$f":"IF($B48<$C$5,'UE - ESC'!H37,'UE - AER'!H37)","v":1334919.155732431},{"$f":"IF($B48<$C$5,'UE - ESC'!I37,'UE - AER'!I37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!J37,'UE - AER'!J37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!K37,'UE - AER'!K37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!L37,'UE - AER'!L37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!M37,'UE - AER'!M37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!N37,'UE - AER'!N37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!O37,'UE - AER'!O37)","v":2669838.311464862},{"$f":"IF($B48<$C$5,'UE - ESC'!P37,'UE - AER'!P37)","v":0},20023787.335986461,{"$f":"IF(B48<$C$5,'UE - ESC'!R37,'UE - AER'!R37)","v":40047574.67197293},"OK"]
[null,2014,7,{"$f":"IF($B49<$C$5,'UE - ESC'!D38,'UE - AER'!D38)","v":0},{"$f":"IF($B49<$C$5,'UE - ESC'!E38,'UE - AER'!E38)","v":0},{"$f":"IF($B49<$C$5,'UE - ESC'!F38,'UE - AER'!F38)","v":0},{"$f":"IF($B49<$C$5,'UE - ESC'!G38,'UE - AER'!G38)","v":0},{"$f":"IF($B49<$C$5,'UE - ESC'!H38,'UE - AER'!H38)","v":0},{"$f":"IF($B49<$C$5,'UE - ESC'!I38,'UE - AER'!I38)","v":342613.60009540926},{"$f":"IF($B49<$C$5,'UE - ESC'!J38,'UE - AER'!J38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!K38,'UE - AER'!K38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!L38,'UE - AER'!L38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!M38,'UE - AER'!M38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!N38,'UE - AER'!N38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!O38,'UE - AER'!O38)","v":685227.20019081852},{"$f":"IF($B49<$C$5,'UE - ESC'!P38,'UE - AER'!P38)","v":0},4453976.8012403203,{"$f":"IF(B49<$C$5,'UE - ESC'!R38,'UE - AER'!R38)","v":10278408.002862278},"OK"]
[null,2015,7,{"$f":"IF($B50<$C$5,'UE - ESC'!D39,'UE - AER'!D39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!E39,'UE - AER'!E39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!F39,'UE - AER'!F39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!G39,'UE - AER'!G39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!H39,'UE - AER'!H39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!I39,'UE - AER'!I39)","v":0},{"$f":"IF($B50<$C$5,'UE - ESC'!J39,'UE - AER'!J39)","v":34582.19749303117},{"$f":"IF($B50<$C$5,'UE - ESC'!K39,'UE - AER'!K39)","v":69164.39498606234},{"$f":"IF($B50<$C$5,'UE - ESC'!L39,'UE - AER'!L39)","v":69164.39498606234},{"$f":"IF($B50<$C$5,'UE - ESC'!M39,'UE - AER'!M39)","v":69164.39498606234},{"$f":"IF($B50<$C$5,'UE - ESC'!N39,'UE - AER'!N39)","v":69164.39498606234},{"$f":"IF($B50<$C$5,'UE - ESC'!O39,'UE - AER'!O39)","v":69164.39498606234},{"$f":"IF($B50<$C$5,'UE - ESC'!P39,'UE - AER'!P39)","v":0},380404.17242334282,{"$f":"IF(B50<$C$5,'UE - ESC'!R39,'UE - AER'!R39)","v":1037465.9247909351},"OK"]
[null,2016,7,{"$f":"IF($B51<$C$5,'UE - ESC'!D40,'UE - AER'!D40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!E40,'UE - AER'!E40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!F40,'UE - AER'!F40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!G40,'UE - AER'!G40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!H40,'UE - AER'!H40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!I40,'UE - AER'!I40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!J40,'UE - AER'!J40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!K40,'UE - AER'!K40)","v":0},{"$f":"IF($B51<$C$5,'UE - ESC'!L40,'UE - AER'!L40)","v":63952.430455706664},{"$f":"IF($B51<$C$5,'UE - ESC'!M40,'UE - AER'!M40)","v":63952.430455706664},{"$f":"IF($B51<$C$5,'UE - ESC'!N40,'UE - AER'!N40)","v":63952.430455706664},{"$f":"IF($B51<$C$5,'UE - ESC'!O40,'UE - AER'!O40)","v":63952.430455706664},{"$f":"IF($B51<$C$5,'UE - ESC'!P40,'UE - AER'!P40)","v":0},255809.72182282666,{"$f":"IF(B51<$C$5,'UE - ESC'!R40,'UE - AER'!R40)","v":959286.45683559997},"OK"]
[null,2017,7,{"$f":"IF($B52<$C$5,'UE - ESC'!D41,'UE - AER'!D41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!E41,'UE - AER'!E41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!F41,'UE - AER'!F41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!G41,'UE - AER'!G41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!H41,'UE - AER'!H41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!I41,'UE - AER'!I41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!J41,'UE - AER'!J41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!K41,'UE - AER'!K41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!L41,'UE - AER'!L41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!M41,'UE - AER'!M41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!N41,'UE - AER'!N41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!O41,'UE - AER'!O41)","v":0},{"$f":"IF($B52<$C$5,'UE - ESC'!P41,'UE - AER'!P41)","v":0},0,{"$f":"IF(B52<$C$5,'UE - ESC'!R41,'UE - AER'!R41)","v":0},"OK"]
[null,2018,7,{"$f":"IF($B53<$C$5,'UE - ESC'!D42,'UE - AER'!D42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!E42,'UE - AER'!E42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!F42,'UE - AER'!F42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!G42,'UE - AER'!G42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!H42,'UE - AER'!H42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!I42,'UE - AER'!I42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!J42,'UE - AER'!J42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!K42,'UE - AER'!K42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!L42,'UE - AER'!L42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!M42,'UE - AER'!M42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!N42,'UE - AER'!N42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!O42,'UE - AER'!O42)","v":0},{"$f":"IF($B53<$C$5,'UE - ESC'!P42,'UE - AER'!P42)","v":0},0,{"$f":"IF(B53<$C$5,'UE - ESC'!R42,'UE - AER'!R42)","v":0},"OK"]
[null,2019,7,{"$f":"IF($B54<$C$5,'UE - ESC'!D43,'UE - AER'!D43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!E43,'UE - AER'!E43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!F43,'UE - AER'!F43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!G43,'UE - AER'!G43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!H43,'UE - AER'!H43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!I43,'UE - AER'!I43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!J43,'UE - AER'!J43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!K43,'UE - AER'!K43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!L43,'UE - AER'!L43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!M43,'UE - AER'!M43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!N43,'UE - AER'!N43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!O43,'UE - AER'!O43)","v":0},{"$f":"IF($B54<$C$5,'UE - ESC'!P43,'UE - AER'!P43)","v":0},0,{"$f":"IF(B54<$C$5,'UE - ESC'!R43,'UE - AER'!R43)","v":0},"OK"]
[null,2020,7,{"$f":"IF($B55<$C$5,'UE - ESC'!D44,'UE - AER'!D44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!E44,'UE - AER'!E44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!F44,'UE - AER'!F44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!G44,'UE - AER'!G44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!H44,'UE - AER'!H44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!I44,'UE - AER'!I44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!J44,'UE - AER'!J44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!K44,'UE - AER'!K44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!L44,'UE - AER'!L44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!M44,'UE - AER'!M44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!N44,'UE - AER'!N44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!O44,'UE - AER'!O44)","v":0},{"$f":"IF($B55<$C$5,'UE - ESC'!P44,'UE - AER'!P44)","v":0},0,{"$f":"IF(B55<$C$5,'UE - ESC'!R44,'UE - AER'!R44)","v":0},"OK"]
[null,2021,7,{"$f":"IF($B56<$C$5,'UE - ESC'!D45,'UE - AER'!D45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!E45,'UE - AER'!E45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!F45,'UE - AER'!F45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!G45,'UE - AER'!G45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!H45,'UE - AER'!H45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!I45,'UE - AER'!I45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!J45,'UE - AER'!J45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!K45,'UE - AER'!K45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!L45,'UE - AER'!L45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!M45,'UE - AER'!M45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!N45,'UE - AER'!N45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!O45,'UE - AER'!O45)","v":0},{"$f":"IF($B56<$C$5,'UE - ESC'!P45,'UE - AER'!P45)","v":0},0,{"$f":"IF(B56<$C$5,'UE - ESC'!R45,'UE - AER'!R45)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D44:D56)","v":353536.86107841693},1621887.3893547459,4048757.7848038701,7199731.3209113395,10173567.284500027,11851100.040327869,12228295.837916309,12262878.035409341,12326830.465865048,12326830.465865048,12326830.465865048,12326830.465865048,0,{"$f":"SUM(Q44:Q56)","v":109047076.41776212},184902456.98797572,{"$f":"R57-Q57","v":75855380.570213601}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A62,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Single Phase, Two Element - 2015$"}]
[2,{"$f":"INDEX($B$30:$B$37,$A$62,)","v":"Single Phase, Two Element"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B44","v":2009},{"$f":"INDEX($C$30:$C$37,$A$62,)","v":7},{"$f":"IF($B63<$C$5,'UE - ESC'!D52,'UE - AER'!D52)","v":40793.417831968291},{"$f":"IF($B63<$C$5,'UE - ESC'!E52,'UE - AER'!E52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!F52,'UE - AER'!F52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!G52,'UE - AER'!G52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!H52,'UE - AER'!H52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!I52,'UE - AER'!I52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!J52,'UE - AER'!J52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!K52,'UE - AER'!K52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!L52,'UE - AER'!L52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!M52,'UE - AER'!M52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!N52,'UE - AER'!N52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!O52,'UE - AER'!O52)","v":81586.835663936581},{"$f":"IF($B63<$C$5,'UE - ESC'!P52,'UE - AER'!P52)","v":0},{"$f":"SUM(D63:P63)","v":938248.61013527063},{"$f":"IF(B63<$C$5,'UE - ESC'!R52,'UE - AER'!R52)","v":1223802.5349590487},{"$f":"IF(Q63>R63,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B45","v":2010},{"$f":"C63","v":7},{"$f":"IF($B64<$C$5,'UE - ESC'!D53,'UE - AER'!D53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!E53,'UE - AER'!E53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!F53,'UE - AER'!F53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!G53,'UE - AER'!G53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!H53,'UE - AER'!H53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!I53,'UE - AER'!I53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!J53,'UE - AER'!J53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!K53,'UE - AER'!K53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!L53,'UE - AER'!L53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!M53,'UE - AER'!M53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!N53,'UE - AER'!N53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!O53,'UE - AER'!O53)","v":0},{"$f":"IF($B64<$C$5,'UE - ESC'!P53,'UE - AER'!P53)","v":0},{"$f":"SUM(D64:P64)","v":0},{"$f":"IF(B64<$C$5,'UE - ESC'!R53,'UE - AER'!R53)","v":0},{"$f":"IF(Q64>R64,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C64","v":7},{"$f":"IF($B65<$C$5,'UE - ESC'!D54,'UE - AER'!D54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!E54,'UE - AER'!E54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!F54,'UE - AER'!F54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!G54,'UE - AER'!G54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!H54,'UE - AER'!H54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!I54,'UE - AER'!I54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!J54,'UE - AER'!J54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!K54,'UE - AER'!K54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!L54,'UE - AER'!L54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!M54,'UE - AER'!M54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!N54,'UE - AER'!N54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!O54,'UE - AER'!O54)","v":0},{"$f":"IF($B65<$C$5,'UE - ESC'!P54,'UE - AER'!P54)","v":0},0,{"$f":"IF(B65<$C$5,'UE - ESC'!R54,'UE - AER'!R54)","v":0},"OK"]
[null,2012,7,{"$f":"IF($B66<$C$5,'UE - ESC'!D55,'UE - AER'!D55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!E55,'UE - AER'!E55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!F55,'UE - AER'!F55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!G55,'UE - AER'!G55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!H55,'UE - AER'!H55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!I55,'UE - AER'!I55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!J55,'UE - AER'!J55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!K55,'UE - AER'!K55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!L55,'UE - AER'!L55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!M55,'UE - AER'!M55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!N55,'UE - AER'!N55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!O55,'UE - AER'!O55)","v":0},{"$f":"IF($B66<$C$5,'UE - ESC'!P55,'UE - AER'!P55)","v":0},0,{"$f":"IF(B66<$C$5,'UE - ESC'!R55,'UE - AER'!R55)","v":0},"OK"]
[null,2013,7,{"$f":"IF($B67<$C$5,'UE - ESC'!D56,'UE - AER'!D56)","v":0},{"$f":"IF($B67<$C$5,'UE - ESC'!E56,'UE - AER'!E56)","v":0},{"$f":"IF($B67<$C$5,'UE - ESC'!F56,'UE - AER'!F56)","v":0},{"$f":"IF($B67<$C$5,'UE - ESC'!G56,'UE - AER'!G56)","v":0},{"$f":"IF($B67<$C$5,'UE - ESC'!H56,'UE - AER'!H56)","v":416152.2049269859},{"$f":"IF($B67<$C$5,'UE - ESC'!I56,'UE - AER'!I56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!J56,'UE - AER'!J56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!K56,'UE - AER'!K56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!L56,'UE - AER'!L56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!M56,'UE - AER'!M56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!N56,'UE - AER'!N56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!O56,'UE - AER'!O56)","v":832304.4098539718},{"$f":"IF($B67<$C$5,'UE - ESC'!P56,'UE - AER'!P56)","v":0},6242283.0739047881,{"$f":"IF(B67<$C$5,'UE - ESC'!R56,'UE - AER'!R56)","v":12484566.147809576},"OK"]
[null,2014,7,{"$f":"IF($B68<$C$5,'UE - ESC'!D57,'UE - AER'!D57)","v":0},{"$f":"IF($B68<$C$5,'UE - ESC'!E57,'UE - AER'!E57)","v":0},{"$f":"IF($B68<$C$5,'UE - ESC'!F57,'UE - AER'!F57)","v":0},{"$f":"IF($B68<$C$5,'UE - ESC'!G57,'UE - AER'!G57)","v":0},{"$f":"IF($B68<$C$5,'UE - ESC'!H57,'UE - AER'!H57)","v":0},{"$f":"IF($B68<$C$5,'UE - ESC'!I57,'UE - AER'!I57)","v":109368.42925408327},{"$f":"IF($B68<$C$5,'UE - ESC'!J57,'UE - AER'!J57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!K57,'UE - AER'!K57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!L57,'UE - AER'!L57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!M57,'UE - AER'!M57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!N57,'UE - AER'!N57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!O57,'UE - AER'!O57)","v":218736.85850816654},{"$f":"IF($B68<$C$5,'UE - ESC'!P57,'UE - AER'!P57)","v":0},1421789.5803030825,{"$f":"IF(B68<$C$5,'UE - ESC'!R57,'UE - AER'!R57)","v":3281052.8776224982},"OK"]
[null,2015,7,{"$f":"IF($B69<$C$5,'UE - ESC'!D58,'UE - AER'!D58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!E58,'UE - AER'!E58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!F58,'UE - AER'!F58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!G58,'UE - AER'!G58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!H58,'UE - AER'!H58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!I58,'UE - AER'!I58)","v":0},{"$f":"IF($B69<$C$5,'UE - ESC'!J58,'UE - AER'!J58)","v":3343.1508616099632},{"$f":"IF($B69<$C$5,'UE - ESC'!K58,'UE - AER'!K58)","v":6686.3017232199263},{"$f":"IF($B69<$C$5,'UE - ESC'!L58,'UE - AER'!L58)","v":6686.3017232199263},{"$f":"IF($B69<$C$5,'UE - ESC'!M58,'UE - AER'!M58)","v":6686.3017232199263},{"$f":"IF($B69<$C$5,'UE - ESC'!N58,'UE - AER'!N58)","v":6686.3017232199263},{"$f":"IF($B69<$C$5,'UE - ESC'!O58,'UE - AER'!O58)","v":6686.3017232199263},{"$f":"IF($B69<$C$5,'UE - ESC'!P58,'UE - AER'!P58)","v":0},36774.659477709596,{"$f":"IF(B69<$C$5,'UE - ESC'!R58,'UE - AER'!R58)","v":100294.5258482989},"OK"]
[null,2016,7,{"$f":"IF($B70<$C$5,'UE - ESC'!D59,'UE - AER'!D59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!E59,'UE - AER'!E59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!F59,'UE - AER'!F59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!G59,'UE - AER'!G59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!H59,'UE - AER'!H59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!I59,'UE - AER'!I59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!J59,'UE - AER'!J59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!K59,'UE - AER'!K59)","v":0},{"$f":"IF($B70<$C$5,'UE - ESC'!L59,'UE - AER'!L59)","v":5538.7858258216993},{"$f":"IF($B70<$C$5,'UE - ESC'!M59,'UE - AER'!M59)","v":5538.7858258216993},{"$f":"IF($B70<$C$5,'UE - ESC'!N59,'UE - AER'!N59)","v":5538.7858258216993},{"$f":"IF($B70<$C$5,'UE - ESC'!O59,'UE - AER'!O59)","v":5538.7858258216993},{"$f":"IF($B70<$C$5,'UE - ESC'!P59,'UE - AER'!P59)","v":0},22155.143303286797,{"$f":"IF(B70<$C$5,'UE - ESC'!R59,'UE - AER'!R59)","v":83081.787387325487},"OK"]
[null,2017,7,{"$f":"IF($B71<$C$5,'UE - ESC'!D60,'UE - AER'!D60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!E60,'UE - AER'!E60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!F60,'UE - AER'!F60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!G60,'UE - AER'!G60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!H60,'UE - AER'!H60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!I60,'UE - AER'!I60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!J60,'UE - AER'!J60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!K60,'UE - AER'!K60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!L60,'UE - AER'!L60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!M60,'UE - AER'!M60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!N60,'UE - AER'!N60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!O60,'UE - AER'!O60)","v":0},{"$f":"IF($B71<$C$5,'UE - ESC'!P60,'UE - AER'!P60)","v":0},0,{"$f":"IF(B71<$C$5,'UE - ESC'!R60,'UE - AER'!R60)","v":0},"OK"]
[null,2018,7,{"$f":"IF($B72<$C$5,'UE - ESC'!D61,'UE - AER'!D61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!E61,'UE - AER'!E61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!F61,'UE - AER'!F61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!G61,'UE - AER'!G61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!H61,'UE - AER'!H61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!I61,'UE - AER'!I61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!J61,'UE - AER'!J61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!K61,'UE - AER'!K61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!L61,'UE - AER'!L61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!M61,'UE - AER'!M61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!N61,'UE - AER'!N61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!O61,'UE - AER'!O61)","v":0},{"$f":"IF($B72<$C$5,'UE - ESC'!P61,'UE - AER'!P61)","v":0},0,{"$f":"IF(B72<$C$5,'UE - ESC'!R61,'UE - AER'!R61)","v":0},"OK"]
[null,2019,7,{"$f":"IF($B73<$C$5,'UE - ESC'!D62,'UE - AER'!D62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!E62,'UE - AER'!E62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!F62,'UE - AER'!F62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!G62,'UE - AER'!G62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!H62,'UE - AER'!H62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!I62,'UE - AER'!I62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!J62,'UE - AER'!J62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!K62,'UE - AER'!K62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!L62,'UE - AER'!L62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!M62,'UE - AER'!M62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!N62,'UE - AER'!N62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!O62,'UE - AER'!O62)","v":0},{"$f":"IF($B73<$C$5,'UE - ESC'!P62,'UE - AER'!P62)","v":0},0,{"$f":"IF(B73<$C$5,'UE - ESC'!R62,'UE - AER'!R62)","v":0},"OK"]
[null,2020,7,{"$f":"IF($B74<$C$5,'UE - ESC'!D63,'UE - AER'!D63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!E63,'UE - AER'!E63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!F63,'UE - AER'!F63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!G63,'UE - AER'!G63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!H63,'UE - AER'!H63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!I63,'UE - AER'!I63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!J63,'UE - AER'!J63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!K63,'UE - AER'!K63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!L63,'UE - AER'!L63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!M63,'UE - AER'!M63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!N63,'UE - AER'!N63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!O63,'UE - AER'!O63)","v":0},{"$f":"IF($B74<$C$5,'UE - ESC'!P63,'UE - AER'!P63)","v":0},0,{"$f":"IF(B74<$C$5,'UE - ESC'!R63,'UE - AER'!R63)","v":0},"OK"]
[null,2021,7,{"$f":"IF($B75<$C$5,'UE - ESC'!D64,'UE - AER'!D64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!E64,'UE - AER'!E64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!F64,'UE - AER'!F64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!G64,'UE - AER'!G64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!H64,'UE - AER'!H64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!I64,'UE - AER'!I64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!J64,'UE - AER'!J64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!K64,'UE - AER'!K64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!L64,'UE - AER'!L64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!M64,'UE - AER'!M64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!N64,'UE - AER'!N64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!O64,'UE - AER'!O64)","v":0},{"$f":"IF($B75<$C$5,'UE - ESC'!P64,'UE - AER'!P64)","v":0},0,{"$f":"IF(B75<$C$5,'UE - ESC'!R64,'UE - AER'!R64)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D63:D75)","v":40793.417831968291},81586.835663936581,81586.835663936581,81586.835663936581,497739.04059092246,1023259.6747719917,1135971.2548876849,1139314.4057492949,1144853.1915751167,1144853.1915751167,1144853.1915751167,1144853.1915751167,0,8661251.0671241358,17172797.873626746,{"$f":"R76-Q76","v":8511546.8065026104}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A81,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Three phase, direct connect - 2015$"}]
[3,{"$f":"INDEX($B$30:$B$37,$A$81,)","v":"Three phase, direct connect"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B63","v":2009},{"$f":"INDEX($C$30:$C$37,$A$81,)","v":15},{"$f":"IF($B82<$C$5,'UE - ESC'!D71,'UE - AER'!D71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!E71,'UE - AER'!E71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!F71,'UE - AER'!F71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!G71,'UE - AER'!G71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!H71,'UE - AER'!H71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!I71,'UE - AER'!I71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!J71,'UE - AER'!J71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!K71,'UE - AER'!K71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!L71,'UE - AER'!L71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!M71,'UE - AER'!M71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!N71,'UE - AER'!N71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!O71,'UE - AER'!O71)","v":0},{"$f":"IF($B82<$C$5,'UE - ESC'!P71,'UE - AER'!P71)","v":0},{"$f":"SUM(D82:P82)","v":0},{"$f":"IF(B82<$C$5,'UE - ESC'!R71,'UE - AER'!R71)","v":0},{"$f":"IF(Q82>R82,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B64","v":2010},{"$f":"C82","v":15},{"$f":"IF($B83<$C$5,'UE - ESC'!D72,'UE - AER'!D72)","v":0},{"$f":"IF($B83<$C$5,'UE - ESC'!E72,'UE - AER'!E72)","v":3379.0896929768946},{"$f":"IF($B83<$C$5,'UE - ESC'!F72,'UE - AER'!F72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!G72,'UE - AER'!G72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!H72,'UE - AER'!H72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!I72,'UE - AER'!I72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!J72,'UE - AER'!J72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!K72,'UE - AER'!K72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!L72,'UE - AER'!L72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!M72,'UE - AER'!M72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!N72,'UE - AER'!N72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!O72,'UE - AER'!O72)","v":6758.1793859537893},{"$f":"IF($B83<$C$5,'UE - ESC'!P72,'UE - AER'!P72)","v":0},{"$f":"SUM(D83:P83)","v":70960.883552514773},{"$f":"IF(B83<$C$5,'UE - ESC'!R72,'UE - AER'!R72)","v":101372.69078930684},{"$f":"IF(Q83>R83,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C83","v":15},{"$f":"IF($B84<$C$5,'UE - ESC'!D73,'UE - AER'!D73)","v":0},{"$f":"IF($B84<$C$5,'UE - ESC'!E73,'UE - AER'!E73)","v":0},{"$f":"IF($B84<$C$5,'UE - ESC'!F73,'UE - AER'!F73)","v":269765.50051618123},{"$f":"IF($B84<$C$5,'UE - ESC'!G73,'UE - AER'!G73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!H73,'UE - AER'!H73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!I73,'UE - AER'!I73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!J73,'UE - AER'!J73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!K73,'UE - AER'!K73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!L73,'UE - AER'!L73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!M73,'UE - AER'!M73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!N73,'UE - AER'!N73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!O73,'UE - AER'!O73)","v":539531.00103236246},{"$f":"IF($B84<$C$5,'UE - ESC'!P73,'UE - AER'!P73)","v":0},5125544.5098074442,{"$f":"IF(B84<$C$5,'UE - ESC'!R73,'UE - AER'!R73)","v":8092965.0154854367},"OK"]
[null,2012,15,{"$f":"IF($B85<$C$5,'UE - ESC'!D74,'UE - AER'!D74)","v":0},{"$f":"IF($B85<$C$5,'UE - ESC'!E74,'UE - AER'!E74)","v":0},{"$f":"IF($B85<$C$5,'UE - ESC'!F74,'UE - AER'!F74)","v":0},{"$f":"IF($B85<$C$5,'UE - ESC'!G74,'UE - AER'!G74)","v":206691.87961163811},{"$f":"IF($B85<$C$5,'UE - ESC'!H74,'UE - AER'!H74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!I74,'UE - AER'!I74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!J74,'UE - AER'!J74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!K74,'UE - AER'!K74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!L74,'UE - AER'!L74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!M74,'UE - AER'!M74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!N74,'UE - AER'!N74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!O74,'UE - AER'!O74)","v":413383.75922327623},{"$f":"IF($B85<$C$5,'UE - ESC'!P74,'UE - AER'!P74)","v":0},3513761.9533978482,{"$f":"IF(B85<$C$5,'UE - ESC'!R74,'UE - AER'!R74)","v":6200756.3883491438},"OK"]
[null,2013,15,{"$f":"IF($B86<$C$5,'UE - ESC'!D75,'UE - AER'!D75)","v":0},{"$f":"IF($B86<$C$5,'UE - ESC'!E75,'UE - AER'!E75)","v":0},{"$f":"IF($B86<$C$5,'UE - ESC'!F75,'UE - AER'!F75)","v":0},{"$f":"IF($B86<$C$5,'UE - ESC'!G75,'UE - AER'!G75)","v":0},{"$f":"IF($B86<$C$5,'UE - ESC'!H75,'UE - AER'!H75)","v":404953.58508951031},{"$f":"IF($B86<$C$5,'UE - ESC'!I75,'UE - AER'!I75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!J75,'UE - AER'!J75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!K75,'UE - AER'!K75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!L75,'UE - AER'!L75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!M75,'UE - AER'!M75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!N75,'UE - AER'!N75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!O75,'UE - AER'!O75)","v":809907.17017902061},{"$f":"IF($B86<$C$5,'UE - ESC'!P75,'UE - AER'!P75)","v":0},6074303.7763426546,{"$f":"IF(B86<$C$5,'UE - ESC'!R75,'UE - AER'!R75)","v":12148607.552685309},"OK"]
[null,2014,15,{"$f":"IF($B87<$C$5,'UE - ESC'!D76,'UE - AER'!D76)","v":0},{"$f":"IF($B87<$C$5,'UE - ESC'!E76,'UE - AER'!E76)","v":0},{"$f":"IF($B87<$C$5,'UE - ESC'!F76,'UE - AER'!F76)","v":0},{"$f":"IF($B87<$C$5,'UE - ESC'!G76,'UE - AER'!G76)","v":0},{"$f":"IF($B87<$C$5,'UE - ESC'!H76,'UE - AER'!H76)","v":0},{"$f":"IF($B87<$C$5,'UE - ESC'!I76,'UE - AER'!I76)","v":335945.81790650956},{"$f":"IF($B87<$C$5,'UE - ESC'!J76,'UE - AER'!J76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!K76,'UE - AER'!K76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!L76,'UE - AER'!L76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!M76,'UE - AER'!M76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!N76,'UE - AER'!N76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!O76,'UE - AER'!O76)","v":671891.63581301912},{"$f":"IF($B87<$C$5,'UE - ESC'!P76,'UE - AER'!P76)","v":0},4367295.6327846246,{"$f":"IF(B87<$C$5,'UE - ESC'!R76,'UE - AER'!R76)","v":10078374.537195288},"OK"]
[null,2015,15,{"$f":"IF($B88<$C$5,'UE - ESC'!D77,'UE - AER'!D77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!E77,'UE - AER'!E77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!F77,'UE - AER'!F77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!G77,'UE - AER'!G77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!H77,'UE - AER'!H77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!I77,'UE - AER'!I77)","v":0},{"$f":"IF($B88<$C$5,'UE - ESC'!J77,'UE - AER'!J77)","v":19542.556879521984},{"$f":"IF($B88<$C$5,'UE - ESC'!K77,'UE - AER'!K77)","v":39085.113759043968},{"$f":"IF($B88<$C$5,'UE - ESC'!L77,'UE - AER'!L77)","v":39085.113759043968},{"$f":"IF($B88<$C$5,'UE - ESC'!M77,'UE - AER'!M77)","v":39085.113759043968},{"$f":"IF($B88<$C$5,'UE - ESC'!N77,'UE - AER'!N77)","v":39085.113759043968},{"$f":"IF($B88<$C$5,'UE - ESC'!O77,'UE - AER'!O77)","v":39085.113759043968},{"$f":"IF($B88<$C$5,'UE - ESC'!P77,'UE - AER'!P77)","v":0},214968.12567474184,{"$f":"IF(B88<$C$5,'UE - ESC'!R77,'UE - AER'!R77)","v":586276.70638565952},"OK"]
[null,2016,15,{"$f":"IF($B89<$C$5,'UE - ESC'!D78,'UE - AER'!D78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!E78,'UE - AER'!E78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!F78,'UE - AER'!F78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!G78,'UE - AER'!G78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!H78,'UE - AER'!H78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!I78,'UE - AER'!I78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!J78,'UE - AER'!J78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!K78,'UE - AER'!K78)","v":0},{"$f":"IF($B89<$C$5,'UE - ESC'!L78,'UE - AER'!L78)","v":33231.143586252088},{"$f":"IF($B89<$C$5,'UE - ESC'!M78,'UE - AER'!M78)","v":33231.143586252088},{"$f":"IF($B89<$C$5,'UE - ESC'!N78,'UE - AER'!N78)","v":33231.143586252088},{"$f":"IF($B89<$C$5,'UE - ESC'!O78,'UE - AER'!O78)","v":33231.143586252088},{"$f":"IF($B89<$C$5,'UE - ESC'!P78,'UE - AER'!P78)","v":0},132924.57434500835,{"$f":"IF(B89<$C$5,'UE - ESC'!R78,'UE - AER'!R78)","v":498467.1537937813},"OK"]
[null,2017,15,{"$f":"IF($B90<$C$5,'UE - ESC'!D79,'UE - AER'!D79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!E79,'UE - AER'!E79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!F79,'UE - AER'!F79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!G79,'UE - AER'!G79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!H79,'UE - AER'!H79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!I79,'UE - AER'!I79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!J79,'UE - AER'!J79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!K79,'UE - AER'!K79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!L79,'UE - AER'!L79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!M79,'UE - AER'!M79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!N79,'UE - AER'!N79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!O79,'UE - AER'!O79)","v":0},{"$f":"IF($B90<$C$5,'UE - ESC'!P79,'UE - AER'!P79)","v":0},0,{"$f":"IF(B90<$C$5,'UE - ESC'!R79,'UE - AER'!R79)","v":0},"OK"]
[null,2018,15,{"$f":"IF($B91<$C$5,'UE - ESC'!D80,'UE - AER'!D80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!E80,'UE - AER'!E80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!F80,'UE - AER'!F80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!G80,'UE - AER'!G80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!H80,'UE - AER'!H80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!I80,'UE - AER'!I80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!J80,'UE - AER'!J80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!K80,'UE - AER'!K80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!L80,'UE - AER'!L80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!M80,'UE - AER'!M80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!N80,'UE - AER'!N80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!O80,'UE - AER'!O80)","v":0},{"$f":"IF($B91<$C$5,'UE - ESC'!P80,'UE - AER'!P80)","v":0},0,{"$f":"IF(B91<$C$5,'UE - ESC'!R80,'UE - AER'!R80)","v":0},"OK"]
[null,2019,15,{"$f":"IF($B92<$C$5,'UE - ESC'!D81,'UE - AER'!D81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!E81,'UE - AER'!E81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!F81,'UE - AER'!F81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!G81,'UE - AER'!G81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!H81,'UE - AER'!H81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!I81,'UE - AER'!I81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!J81,'UE - AER'!J81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!K81,'UE - AER'!K81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!L81,'UE - AER'!L81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!M81,'UE - AER'!M81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!N81,'UE - AER'!N81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!O81,'UE - AER'!O81)","v":0},{"$f":"IF($B92<$C$5,'UE - ESC'!P81,'UE - AER'!P81)","v":0},0,{"$f":"IF(B92<$C$5,'UE - ESC'!R81,'UE - AER'!R81)","v":0},"OK"]
[null,2020,15,{"$f":"IF($B93<$C$5,'UE - ESC'!D82,'UE - AER'!D82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!E82,'UE - AER'!E82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!F82,'UE - AER'!F82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!G82,'UE - AER'!G82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!H82,'UE - AER'!H82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!I82,'UE - AER'!I82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!J82,'UE - AER'!J82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!K82,'UE - AER'!K82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!L82,'UE - AER'!L82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!M82,'UE - AER'!M82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!N82,'UE - AER'!N82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!O82,'UE - AER'!O82)","v":0},{"$f":"IF($B93<$C$5,'UE - ESC'!P82,'UE - AER'!P82)","v":0},0,{"$f":"IF(B93<$C$5,'UE - ESC'!R82,'UE - AER'!R82)","v":0},"OK"]
[null,2021,15,{"$f":"IF($B94<$C$5,'UE - ESC'!D83,'UE - AER'!D83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!E83,'UE - AER'!E83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!F83,'UE - AER'!F83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!G83,'UE - AER'!G83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!H83,'UE - AER'!H83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!I83,'UE - AER'!I83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!J83,'UE - AER'!J83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!K83,'UE - AER'!K83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!L83,'UE - AER'!L83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!M83,'UE - AER'!M83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!N83,'UE - AER'!N83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!O83,'UE - AER'!O83)","v":0},{"$f":"IF($B94<$C$5,'UE - ESC'!P83,'UE - AER'!P83)","v":0},0,{"$f":"IF(B94<$C$5,'UE - ESC'!R83,'UE - AER'!R83)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D82:D94)","v":0},3379.0896929768946,276523.67990213505,752981.06002995442,1364626.5247311029,2105525.9277271228,2461014.3025131542,2480556.8593926765,2513788.0029789284,2513788.0029789284,2513788.0029789284,2513788.0029789284,0,19499759.455904838,37706820.044683918,{"$f":"R95-Q95","v":18207060.588779081}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A100,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Three phase, CT - 2015$"}]
[4,{"$f":"INDEX($B$30:$B$37,$A$100,)","v":"Three phase, CT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B82","v":2009},{"$f":"INDEX($C$30:$C$37,$A$100,)","v":15},{"$f":"IF($B101<$C$5,'UE - ESC'!D90,'UE - AER'!D90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!E90,'UE - AER'!E90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!F90,'UE - AER'!F90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!G90,'UE - AER'!G90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!H90,'UE - AER'!H90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!I90,'UE - AER'!I90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!J90,'UE - AER'!J90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!K90,'UE - AER'!K90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!L90,'UE - AER'!L90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!M90,'UE - AER'!M90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!N90,'UE - AER'!N90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!O90,'UE - AER'!O90)","v":0},{"$f":"IF($B101<$C$5,'UE - ESC'!P90,'UE - AER'!P90)","v":0},{"$f":"SUM(D101:P101)","v":0},{"$f":"IF(B101<$C$5,'UE - ESC'!R90,'UE - AER'!R90)","v":0},{"$f":"IF(Q101>R101,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B83","v":2010},{"$f":"C101","v":15},{"$f":"IF($B102<$C$5,'UE - ESC'!D91,'UE - AER'!D91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!E91,'UE - AER'!E91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!F91,'UE - AER'!F91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!G91,'UE - AER'!G91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!H91,'UE - AER'!H91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!I91,'UE - AER'!I91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!J91,'UE - AER'!J91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!K91,'UE - AER'!K91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!L91,'UE - AER'!L91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!M91,'UE - AER'!M91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!N91,'UE - AER'!N91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!O91,'UE - AER'!O91)","v":0},{"$f":"IF($B102<$C$5,'UE - ESC'!P91,'UE - AER'!P91)","v":0},{"$f":"SUM(D102:P102)","v":0},{"$f":"IF(B102<$C$5,'UE - ESC'!R91,'UE - AER'!R91)","v":0},{"$f":"IF(Q102>R102,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C102","v":15},{"$f":"IF($B103<$C$5,'UE - ESC'!D92,'UE - AER'!D92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!E92,'UE - AER'!E92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!F92,'UE - AER'!F92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!G92,'UE - AER'!G92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!H92,'UE - AER'!H92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!I92,'UE - AER'!I92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!J92,'UE - AER'!J92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!K92,'UE - AER'!K92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!L92,'UE - AER'!L92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!M92,'UE - AER'!M92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!N92,'UE - AER'!N92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!O92,'UE - AER'!O92)","v":0},{"$f":"IF($B103<$C$5,'UE - ESC'!P92,'UE - AER'!P92)","v":0},0,{"$f":"IF(B103<$C$5,'UE - ESC'!R92,'UE - AER'!R92)","v":0},"OK"]
[null,2012,15,{"$f":"IF($B104<$C$5,'UE - ESC'!D93,'UE - AER'!D93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!E93,'UE - AER'!E93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!F93,'UE - AER'!F93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!G93,'UE - AER'!G93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!H93,'UE - AER'!H93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!I93,'UE - AER'!I93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!J93,'UE - AER'!J93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!K93,'UE - AER'!K93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!L93,'UE - AER'!L93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!M93,'UE - AER'!M93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!N93,'UE - AER'!N93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!O93,'UE - AER'!O93)","v":0},{"$f":"IF($B104<$C$5,'UE - ESC'!P93,'UE - AER'!P93)","v":0},0,{"$f":"IF(B104<$C$5,'UE - ESC'!R93,'UE - AER'!R93)","v":0},"OK"]
[null,2013,15,{"$f":"IF($B105<$C$5,'UE - ESC'!D94,'UE - AER'!D94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!E94,'UE - AER'!E94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!F94,'UE - AER'!F94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!G94,'UE - AER'!G94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!H94,'UE - AER'!H94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!I94,'UE - AER'!I94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!J94,'UE - AER'!J94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!K94,'UE - AER'!K94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!L94,'UE - AER'!L94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!M94,'UE - AER'!M94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!N94,'UE - AER'!N94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!O94,'UE - AER'!O94)","v":0},{"$f":"IF($B105<$C$5,'UE - ESC'!P94,'UE - AER'!P94)","v":0},0,{"$f":"IF(B105<$C$5,'UE - ESC'!R94,'UE - AER'!R94)","v":0},"OK"]
[null,2014,15,{"$f":"IF($B106<$C$5,'UE - ESC'!D95,'UE - AER'!D95)","v":0},{"$f":"IF($B106<$C$5,'UE - ESC'!E95,'UE - AER'!E95)","v":0},{"$f":"IF($B106<$C$5,'UE - ESC'!F95,'UE - AER'!F95)","v":0},{"$f":"IF($B106<$C$5,'UE - ESC'!G95,'UE - AER'!G95)","v":0},{"$f":"IF($B106<$C$5,'UE - ESC'!H95,'UE - AER'!H95)","v":0},{"$f":"IF($B106<$C$5,'UE - ESC'!I95,'UE - AER'!I95)","v":50607.457590663966},{"$f":"IF($B106<$C$5,'UE - ESC'!J95,'UE - AER'!J95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!K95,'UE - AER'!K95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!L95,'UE - AER'!L95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!M95,'UE - AER'!M95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!N95,'UE - AER'!N95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!O95,'UE - AER'!O95)","v":101214.91518132793},{"$f":"IF($B106<$C$5,'UE - ESC'!P95,'UE - AER'!P95)","v":0},657896.94867863157,{"$f":"IF(B106<$C$5,'UE - ESC'!R95,'UE - AER'!R95)","v":1518223.7277199191},"OK"]
[null,2015,15,{"$f":"IF($B107<$C$5,'UE - ESC'!D96,'UE - AER'!D96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!E96,'UE - AER'!E96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!F96,'UE - AER'!F96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!G96,'UE - AER'!G96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!H96,'UE - AER'!H96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!I96,'UE - AER'!I96)","v":0},{"$f":"IF($B107<$C$5,'UE - ESC'!J96,'UE - AER'!J96)","v":2624.0472556742839},{"$f":"IF($B107<$C$5,'UE - ESC'!K96,'UE - AER'!K96)","v":5248.0945113485677},{"$f":"IF($B107<$C$5,'UE - ESC'!L96,'UE - AER'!L96)","v":5248.0945113485677},{"$f":"IF($B107<$C$5,'UE - ESC'!M96,'UE - AER'!M96)","v":5248.0945113485677},{"$f":"IF($B107<$C$5,'UE - ESC'!N96,'UE - AER'!N96)","v":5248.0945113485677},{"$f":"IF($B107<$C$5,'UE - ESC'!O96,'UE - AER'!O96)","v":5248.0945113485677},{"$f":"IF($B107<$C$5,'UE - ESC'!P96,'UE - AER'!P96)","v":0},28864.519812417126,{"$f":"IF(B107<$C$5,'UE - ESC'!R96,'UE - AER'!R96)","v":78721.417670228519},"OK"]
[null,2016,15,{"$f":"IF($B108<$C$5,'UE - ESC'!D97,'UE - AER'!D97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!E97,'UE - AER'!E97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!F97,'UE - AER'!F97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!G97,'UE - AER'!G97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!H97,'UE - AER'!H97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!I97,'UE - AER'!I97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!J97,'UE - AER'!J97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!K97,'UE - AER'!K97)","v":0},{"$f":"IF($B108<$C$5,'UE - ESC'!L97,'UE - AER'!L97)","v":4899.3217638664219},{"$f":"IF($B108<$C$5,'UE - ESC'!M97,'UE - AER'!M97)","v":4899.3217638664219},{"$f":"IF($B108<$C$5,'UE - ESC'!N97,'UE - AER'!N97)","v":4899.3217638664219},{"$f":"IF($B108<$C$5,'UE - ESC'!O97,'UE - AER'!O97)","v":4899.3217638664219},{"$f":"IF($B108<$C$5,'UE - ESC'!P97,'UE - AER'!P97)","v":0},19597.287055465687,{"$f":"IF(B108<$C$5,'UE - ESC'!R97,'UE - AER'!R97)","v":73489.826457996329},"OK"]
[null,2017,15,{"$f":"IF($B109<$C$5,'UE - ESC'!D98,'UE - AER'!D98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!E98,'UE - AER'!E98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!F98,'UE - AER'!F98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!G98,'UE - AER'!G98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!H98,'UE - AER'!H98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!I98,'UE - AER'!I98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!J98,'UE - AER'!J98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!K98,'UE - AER'!K98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!L98,'UE - AER'!L98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!M98,'UE - AER'!M98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!N98,'UE - AER'!N98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!O98,'UE - AER'!O98)","v":0},{"$f":"IF($B109<$C$5,'UE - ESC'!P98,'UE - AER'!P98)","v":0},0,{"$f":"IF(B109<$C$5,'UE - ESC'!R98,'UE - AER'!R98)","v":0},"OK"]
[null,2018,15,{"$f":"IF($B110<$C$5,'UE - ESC'!D99,'UE - AER'!D99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!E99,'UE - AER'!E99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!F99,'UE - AER'!F99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!G99,'UE - AER'!G99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!H99,'UE - AER'!H99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!I99,'UE - AER'!I99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!J99,'UE - AER'!J99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!K99,'UE - AER'!K99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!L99,'UE - AER'!L99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!M99,'UE - AER'!M99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!N99,'UE - AER'!N99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!O99,'UE - AER'!O99)","v":0},{"$f":"IF($B110<$C$5,'UE - ESC'!P99,'UE - AER'!P99)","v":0},0,{"$f":"IF(B110<$C$5,'UE - ESC'!R99,'UE - AER'!R99)","v":0},"OK"]
[null,2019,15,{"$f":"IF($B111<$C$5,'UE - ESC'!D100,'UE - AER'!D100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!E100,'UE - AER'!E100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!F100,'UE - AER'!F100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!G100,'UE - AER'!G100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!H100,'UE - AER'!H100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!I100,'UE - AER'!I100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!J100,'UE - AER'!J100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!K100,'UE - AER'!K100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!L100,'UE - AER'!L100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!M100,'UE - AER'!M100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!N100,'UE - AER'!N100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!O100,'UE - AER'!O100)","v":0},{"$f":"IF($B111<$C$5,'UE - ESC'!P100,'UE - AER'!P100)","v":0},0,{"$f":"IF(B111<$C$5,'UE - ESC'!R100,'UE - AER'!R100)","v":0},"OK"]
[null,2020,15,{"$f":"IF($B112<$C$5,'UE - ESC'!D101,'UE - AER'!D101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!E101,'UE - AER'!E101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!F101,'UE - AER'!F101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!G101,'UE - AER'!G101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!H101,'UE - AER'!H101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!I101,'UE - AER'!I101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!J101,'UE - AER'!J101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!K101,'UE - AER'!K101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!L101,'UE - AER'!L101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!M101,'UE - AER'!M101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!N101,'UE - AER'!N101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!O101,'UE - AER'!O101)","v":0},{"$f":"IF($B112<$C$5,'UE - ESC'!P101,'UE - AER'!P101)","v":0},0,{"$f":"IF(B112<$C$5,'UE - ESC'!R101,'UE - AER'!R101)","v":0},"OK"]
[null,2021,15,{"$f":"IF($B113<$C$5,'UE - ESC'!D102,'UE - AER'!D102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!E102,'UE - AER'!E102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!F102,'UE - AER'!F102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!G102,'UE - AER'!G102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!H102,'UE - AER'!H102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!I102,'UE - AER'!I102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!J102,'UE - AER'!J102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!K102,'UE - AER'!K102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!L102,'UE - AER'!L102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!M102,'UE - AER'!M102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!N102,'UE - AER'!N102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!O102,'UE - AER'!O102)","v":0},{"$f":"IF($B113<$C$5,'UE - ESC'!P102,'UE - AER'!P102)","v":0},0,{"$f":"IF(B113<$C$5,'UE - ESC'!R102,'UE - AER'!R102)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D101:D113)","v":0},0,0,0,0,50607.457590663966,103838.96243700222,106463.0096926765,111362.33145654292,111362.33145654292,111362.33145654292,111362.33145654292,0,706358.75554651441,1670434.971848144,{"$f":"R114-Q114","v":964076.21630162955}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A119,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - IT - 2015$"}]
[5,{"$f":"INDEX($B$30:$B$37,$A$119,)","v":"IT"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B101","v":2009},{"$f":"INDEX($C$30:$C$37,$A$119,)","v":7},{"$f":"IF($B120<$C$5,'UE - ESC'!D109,'UE - AER'!D109)","v":5197051.6086547943},{"$f":"IF($B120<$C$5,'UE - ESC'!E109,'UE - AER'!E109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!F109,'UE - AER'!F109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!G109,'UE - AER'!G109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!H109,'UE - AER'!H109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!I109,'UE - AER'!I109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!J109,'UE - AER'!J109)","v":10394103.217309589},{"$f":"IF($B120<$C$5,'UE - ESC'!K109,'UE - AER'!K109)","v":5197051.6086547943},{"$f":"IF($B120<$C$5,'UE - ESC'!L109,'UE - AER'!L109)","v":0},{"$f":"IF($B120<$C$5,'UE - ESC'!M109,'UE - AER'!M109)","v":0},{"$f":"IF($B120<$C$5,'UE - ESC'!N109,'UE - AER'!N109)","v":0},{"$f":"IF($B120<$C$5,'UE - ESC'!O109,'UE - AER'!O109)","v":0},{"$f":"IF($B120<$C$5,'UE - ESC'!P109,'UE - AER'!P109)","v":0},{"$f":"SUM(D120:P120)","v":72758722.521167114},{"$f":"IF(B120<$C$5,'UE - ESC'!R109,'UE - AER'!R109)","v":72758722.521167114},{"$f":"IF(Q120>R120,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B102","v":2010},{"$f":"C120","v":7},{"$f":"IF($B121<$C$5,'UE - ESC'!D110,'UE - AER'!D110)","v":0},{"$f":"IF($B121<$C$5,'UE - ESC'!E110,'UE - AER'!E110)","v":2793754.1618038188},{"$f":"IF($B121<$C$5,'UE - ESC'!F110,'UE - AER'!F110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!G110,'UE - AER'!G110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!H110,'UE - AER'!H110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!I110,'UE - AER'!I110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!J110,'UE - AER'!J110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!K110,'UE - AER'!K110)","v":5587508.3236076375},{"$f":"IF($B121<$C$5,'UE - ESC'!L110,'UE - AER'!L110)","v":2793754.1618038188},{"$f":"IF($B121<$C$5,'UE - ESC'!M110,'UE - AER'!M110)","v":0},{"$f":"IF($B121<$C$5,'UE - ESC'!N110,'UE - AER'!N110)","v":0},{"$f":"IF($B121<$C$5,'UE - ESC'!O110,'UE - AER'!O110)","v":0},{"$f":"IF($B121<$C$5,'UE - ESC'!P110,'UE - AER'!P110)","v":0},{"$f":"SUM(D121:P121)","v":39112558.265253462},{"$f":"IF(B121<$C$5,'UE - ESC'!R110,'UE - AER'!R110)","v":39112558.265253462},{"$f":"IF(Q121>R121,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C121","v":7},{"$f":"IF($B122<$C$5,'UE - ESC'!D111,'UE - AER'!D111)","v":0},{"$f":"IF($B122<$C$5,'UE - ESC'!E111,'UE - AER'!E111)","v":0},{"$f":"IF($B122<$C$5,'UE - ESC'!F111,'UE - AER'!F111)","v":661827.61116088368},{"$f":"IF($B122<$C$5,'UE - ESC'!G111,'UE - AER'!G111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!H111,'UE - AER'!H111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!I111,'UE - AER'!I111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!J111,'UE - AER'!J111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!K111,'UE - AER'!K111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!L111,'UE - AER'!L111)","v":1323655.2223217674},{"$f":"IF($B122<$C$5,'UE - ESC'!M111,'UE - AER'!M111)","v":661827.61116088368},{"$f":"IF($B122<$C$5,'UE - ESC'!N111,'UE - AER'!N111)","v":0},{"$f":"IF($B122<$C$5,'UE - ESC'!O111,'UE - AER'!O111)","v":0},{"$f":"IF($B122<$C$5,'UE - ESC'!P111,'UE - AER'!P111)","v":0},9265586.5562523715,{"$f":"IF(B122<$C$5,'UE - ESC'!R111,'UE - AER'!R111)","v":9265586.5562523715},"OK"]
[null,2012,7,{"$f":"IF($B123<$C$5,'UE - ESC'!D112,'UE - AER'!D112)","v":0},{"$f":"IF($B123<$C$5,'UE - ESC'!E112,'UE - AER'!E112)","v":0},{"$f":"IF($B123<$C$5,'UE - ESC'!F112,'UE - AER'!F112)","v":0},{"$f":"IF($B123<$C$5,'UE - ESC'!G112,'UE - AER'!G112)","v":608207.5569221013},{"$f":"IF($B123<$C$5,'UE - ESC'!H112,'UE - AER'!H112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!I112,'UE - AER'!I112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!J112,'UE - AER'!J112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!K112,'UE - AER'!K112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!L112,'UE - AER'!L112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!M112,'UE - AER'!M112)","v":1216415.1138442026},{"$f":"IF($B123<$C$5,'UE - ESC'!N112,'UE - AER'!N112)","v":608207.5569221013},{"$f":"IF($B123<$C$5,'UE - ESC'!O112,'UE - AER'!O112)","v":0},{"$f":"IF($B123<$C$5,'UE - ESC'!P112,'UE - AER'!P112)","v":0},8514905.796909418,{"$f":"IF(B123<$C$5,'UE - ESC'!R112,'UE - AER'!R112)","v":8514905.796909418},"OK"]
[null,2013,7,{"$f":"IF($B124<$C$5,'UE - ESC'!D113,'UE - AER'!D113)","v":0},{"$f":"IF($B124<$C$5,'UE - ESC'!E113,'UE - AER'!E113)","v":0},{"$f":"IF($B124<$C$5,'UE - ESC'!F113,'UE - AER'!F113)","v":0},{"$f":"IF($B124<$C$5,'UE - ESC'!G113,'UE - AER'!G113)","v":0},{"$f":"IF($B124<$C$5,'UE - ESC'!H113,'UE - AER'!H113)","v":130748.76645970809},{"$f":"IF($B124<$C$5,'UE - ESC'!I113,'UE - AER'!I113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!J113,'UE - AER'!J113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!K113,'UE - AER'!K113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!L113,'UE - AER'!L113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!M113,'UE - AER'!M113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!N113,'UE - AER'!N113)","v":261497.53291941617},{"$f":"IF($B124<$C$5,'UE - ESC'!O113,'UE - AER'!O113)","v":130748.76645970809},{"$f":"IF($B124<$C$5,'UE - ESC'!P113,'UE - AER'!P113)","v":0},1830482.7304359132,{"$f":"IF(B124<$C$5,'UE - ESC'!R113,'UE - AER'!R113)","v":1830482.7304359132},"OK"]
[null,2014,7,{"$f":"IF($B125<$C$5,'UE - ESC'!D114,'UE - AER'!D114)","v":0},{"$f":"IF($B125<$C$5,'UE - ESC'!E114,'UE - AER'!E114)","v":0},{"$f":"IF($B125<$C$5,'UE - ESC'!F114,'UE - AER'!F114)","v":0},{"$f":"IF($B125<$C$5,'UE - ESC'!G114,'UE - AER'!G114)","v":0},{"$f":"IF($B125<$C$5,'UE - ESC'!H114,'UE - AER'!H114)","v":0},{"$f":"IF($B125<$C$5,'UE - ESC'!I114,'UE - AER'!I114)","v":295839.38037142862},{"$f":"IF($B125<$C$5,'UE - ESC'!J114,'UE - AER'!J114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!K114,'UE - AER'!K114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!L114,'UE - AER'!L114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!M114,'UE - AER'!M114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!N114,'UE - AER'!N114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!O114,'UE - AER'!O114)","v":591678.76074285724},{"$f":"IF($B125<$C$5,'UE - ESC'!P114,'UE - AER'!P114)","v":0},3845911.9448285718,{"$f":"IF(B125<$C$5,'UE - ESC'!R114,'UE - AER'!R114)","v":4141751.3252000003},"OK"]
[null,2015,7,{"$f":"IF($B126<$C$5,'UE - ESC'!D115,'UE - AER'!D115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!E115,'UE - AER'!E115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!F115,'UE - AER'!F115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!G115,'UE - AER'!G115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!H115,'UE - AER'!H115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!I115,'UE - AER'!I115)","v":0},{"$f":"IF($B126<$C$5,'UE - ESC'!J115,'UE - AER'!J115)","v":309758.64500000002},{"$f":"IF($B126<$C$5,'UE - ESC'!K115,'UE - AER'!K115)","v":619517.29},{"$f":"IF($B126<$C$5,'UE - ESC'!L115,'UE - AER'!L115)","v":619517.29},{"$f":"IF($B126<$C$5,'UE - ESC'!M115,'UE - AER'!M115)","v":619517.29},{"$f":"IF($B126<$C$5,'UE - ESC'!N115,'UE - AER'!N115)","v":619517.29},{"$f":"IF($B126<$C$5,'UE - ESC'!O115,'UE - AER'!O115)","v":619517.29},{"$f":"IF($B126<$C$5,'UE - ESC'!P115,'UE - AER'!P115)","v":0},3407345.0950000002,{"$f":"IF(B126<$C$5,'UE - ESC'!R115,'UE - AER'!R115)","v":4336621.03},"OK"]
[null,2016,7,{"$f":"IF($B127<$C$5,'UE - ESC'!D116,'UE - AER'!D116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!E116,'UE - AER'!E116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!F116,'UE - AER'!F116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!G116,'UE - AER'!G116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!H116,'UE - AER'!H116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!I116,'UE - AER'!I116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!J116,'UE - AER'!J116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!K116,'UE - AER'!K116)","v":0},{"$f":"IF($B127<$C$5,'UE - ESC'!L116,'UE - AER'!L116)","v":966576.31638468488},{"$f":"IF($B127<$C$5,'UE - ESC'!M116,'UE - AER'!M116)","v":966576.31638468488},{"$f":"IF($B127<$C$5,'UE - ESC'!N116,'UE - AER'!N116)","v":966576.31638468488},{"$f":"IF($B127<$C$5,'UE - ESC'!O116,'UE - AER'!O116)","v":966576.31638468488},{"$f":"IF($B127<$C$5,'UE - ESC'!P116,'UE - AER'!P116)","v":0},3866305.2655387395,{"$f":"IF(B127<$C$5,'UE - ESC'!R116,'UE - AER'!R116)","v":6766034.2146927938},"OK"]
[null,2017,7,{"$f":"IF($B128<$C$5,'UE - ESC'!D117,'UE - AER'!D117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!E117,'UE - AER'!E117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!F117,'UE - AER'!F117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!G117,'UE - AER'!G117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!H117,'UE - AER'!H117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!I117,'UE - AER'!I117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!J117,'UE - AER'!J117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!K117,'UE - AER'!K117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!L117,'UE - AER'!L117)","v":0},{"$f":"IF($B128<$C$5,'UE - ESC'!M117,'UE - AER'!M117)","v":431871.58268472104},{"$f":"IF($B128<$C$5,'UE - ESC'!N117,'UE - AER'!N117)","v":431871.58268472104},{"$f":"IF($B128<$C$5,'UE - ESC'!O117,'UE - AER'!O117)","v":431871.58268472104},{"$f":"IF($B128<$C$5,'UE - ESC'!P117,'UE - AER'!P117)","v":0},1295614.7480541631,{"$f":"IF(B128<$C$5,'UE - ESC'!R117,'UE - AER'!R117)","v":3023101.0787930475},"OK"]
[null,2018,7,{"$f":"IF($B129<$C$5,'UE - ESC'!D118,'UE - AER'!D118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!E118,'UE - AER'!E118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!F118,'UE - AER'!F118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!G118,'UE - AER'!G118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!H118,'UE - AER'!H118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!I118,'UE - AER'!I118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!J118,'UE - AER'!J118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!K118,'UE - AER'!K118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!L118,'UE - AER'!L118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!M118,'UE - AER'!M118)","v":0},{"$f":"IF($B129<$C$5,'UE - ESC'!N118,'UE - AER'!N118)","v":71298.06102359503},{"$f":"IF($B129<$C$5,'UE - ESC'!O118,'UE - AER'!O118)","v":71298.06102359503},{"$f":"IF($B129<$C$5,'UE - ESC'!P118,'UE - AER'!P118)","v":0},142596.12204719006,{"$f":"IF(B129<$C$5,'UE - ESC'!R118,'UE - AER'!R118)","v":499086.42716516525},"OK"]
[null,2019,7,{"$f":"IF($B130<$C$5,'UE - ESC'!D119,'UE - AER'!D119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!E119,'UE - AER'!E119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!F119,'UE - AER'!F119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!G119,'UE - AER'!G119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!H119,'UE - AER'!H119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!I119,'UE - AER'!I119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!J119,'UE - AER'!J119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!K119,'UE - AER'!K119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!L119,'UE - AER'!L119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!M119,'UE - AER'!M119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!N119,'UE - AER'!N119)","v":0},{"$f":"IF($B130<$C$5,'UE - ESC'!O119,'UE - AER'!O119)","v":148829.45370735065},{"$f":"IF($B130<$C$5,'UE - ESC'!P119,'UE - AER'!P119)","v":0},148829.45370735065,{"$f":"IF(B130<$C$5,'UE - ESC'!R119,'UE - AER'!R119)","v":1041806.1759514546},"OK"]
[null,2020,7,{"$f":"IF($B131<$C$5,'UE - ESC'!D120,'UE - AER'!D120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!E120,'UE - AER'!E120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!F120,'UE - AER'!F120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!G120,'UE - AER'!G120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!H120,'UE - AER'!H120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!I120,'UE - AER'!I120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!J120,'UE - AER'!J120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!K120,'UE - AER'!K120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!L120,'UE - AER'!L120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!M120,'UE - AER'!M120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!N120,'UE - AER'!N120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!O120,'UE - AER'!O120)","v":0},{"$f":"IF($B131<$C$5,'UE - ESC'!P120,'UE - AER'!P120)","v":0},0,{"$f":"IF(B131<$C$5,'UE - ESC'!R120,'UE - AER'!R120)","v":3652943.9992902214},"OK"]
[null,2021,7,{"$f":"IF($B132<$C$5,'UE - ESC'!D121,'UE - AER'!D121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!E121,'UE - AER'!E121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!F121,'UE - AER'!F121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!G121,'UE - AER'!G121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!H121,'UE - AER'!H121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!I121,'UE - AER'!I121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!J121,'UE - AER'!J121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!K121,'UE - AER'!K121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!L121,'UE - AER'!L121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!M121,'UE - AER'!M121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!N121,'UE - AER'!N121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!O121,'UE - AER'!O121)","v":0},{"$f":"IF($B132<$C$5,'UE - ESC'!P121,'UE - AER'!P121)","v":0},0,{"$f":"IF(B132<$C$5,'UE - ESC'!R121,'UE - AER'!R121)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D120:D132)","v":5197051.6086547943},13187857.379113408,16643439.152078109,17913474.320161093,18652430.643542901,19079018.790374037,19684616.815745465,14797323.852090675,7773094.3980167471,4749384.207736765,3550647.1006773752,2960520.2310029166,0,{"$f":"SUM(Q120:Q132)","v":144188858.49919432},154943600.12111098,{"$f":"R133-Q133","v":10754741.621916652}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A138,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Communications - 2015$"}]
[6,{"$f":"INDEX($B$30:$B$37,$A$138,)","v":"Communications"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B120","v":2009},{"$f":"INDEX($C$30:$C$37,$A$138,)","v":7},{"$f":"IF($B139<$C$5,'UE - ESC'!D128,'UE - AER'!D128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!E128,'UE - AER'!E128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!F128,'UE - AER'!F128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!G128,'UE - AER'!G128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!H128,'UE - AER'!H128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!I128,'UE - AER'!I128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!J128,'UE - AER'!J128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!K128,'UE - AER'!K128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!L128,'UE - AER'!L128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!M128,'UE - AER'!M128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!N128,'UE - AER'!N128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!O128,'UE - AER'!O128)","v":0},{"$f":"IF($B139<$C$5,'UE - ESC'!P128,'UE - AER'!P128)","v":0},{"$f":"SUM(D139:P139)","v":0},{"$f":"IF(B139<$C$5,'UE - ESC'!R128,'UE - AER'!R128)","v":0},{"$f":"IF(Q139>R139,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B121","v":2010},{"$f":"C139","v":7},{"$f":"IF($B140<$C$5,'UE - ESC'!D129,'UE - AER'!D129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!E129,'UE - AER'!E129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!F129,'UE - AER'!F129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!G129,'UE - AER'!G129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!H129,'UE - AER'!H129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!I129,'UE - AER'!I129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!J129,'UE - AER'!J129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!K129,'UE - AER'!K129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!L129,'UE - AER'!L129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!M129,'UE - AER'!M129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!N129,'UE - AER'!N129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!O129,'UE - AER'!O129)","v":0},{"$f":"IF($B140<$C$5,'UE - ESC'!P129,'UE - AER'!P129)","v":0},{"$f":"SUM(D140:P140)","v":0},{"$f":"IF(B140<$C$5,'UE - ESC'!R129,'UE - AER'!R129)","v":0},{"$f":"IF(Q140>R140,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C140","v":7},{"$f":"IF($B141<$C$5,'UE - ESC'!D130,'UE - AER'!D130)","v":0},{"$f":"IF($B141<$C$5,'UE - ESC'!E130,'UE - AER'!E130)","v":0},{"$f":"IF($B141<$C$5,'UE - ESC'!F130,'UE - AER'!F130)","v":179711.69918919474},{"$f":"IF($B141<$C$5,'UE - ESC'!G130,'UE - AER'!G130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!H130,'UE - AER'!H130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!I130,'UE - AER'!I130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!J130,'UE - AER'!J130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!K130,'UE - AER'!K130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!L130,'UE - AER'!L130)","v":359423.39837838948},{"$f":"IF($B141<$C$5,'UE - ESC'!M130,'UE - AER'!M130)","v":179711.69918919474},{"$f":"IF($B141<$C$5,'UE - ESC'!N130,'UE - AER'!N130)","v":0},{"$f":"IF($B141<$C$5,'UE - ESC'!O130,'UE - AER'!O130)","v":0},{"$f":"IF($B141<$C$5,'UE - ESC'!P130,'UE - AER'!P130)","v":0},2515963.7886487264,{"$f":"IF(B141<$C$5,'UE - ESC'!R130,'UE - AER'!R130)","v":2515963.7886487264},"OK"]
[null,2012,7,{"$f":"IF($B142<$C$5,'UE - ESC'!D131,'UE - AER'!D131)","v":0},{"$f":"IF($B142<$C$5,'UE - ESC'!E131,'UE - AER'!E131)","v":0},{"$f":"IF($B142<$C$5,'UE - ESC'!F131,'UE - AER'!F131)","v":0},{"$f":"IF($B142<$C$5,'UE - ESC'!G131,'UE - AER'!G131)","v":31946.131921832235},{"$f":"IF($B142<$C$5,'UE - ESC'!H131,'UE - AER'!H131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!I131,'UE - AER'!I131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!J131,'UE - AER'!J131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!K131,'UE - AER'!K131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!L131,'UE - AER'!L131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!M131,'UE - AER'!M131)","v":63892.26384366447},{"$f":"IF($B142<$C$5,'UE - ESC'!N131,'UE - AER'!N131)","v":31946.131921832235},{"$f":"IF($B142<$C$5,'UE - ESC'!O131,'UE - AER'!O131)","v":0},{"$f":"IF($B142<$C$5,'UE - ESC'!P131,'UE - AER'!P131)","v":0},447245.84690565133,{"$f":"IF(B142<$C$5,'UE - ESC'!R131,'UE - AER'!R131)","v":447245.84690565127},"OK"]
[null,2013,7,{"$f":"IF($B143<$C$5,'UE - ESC'!D132,'UE - AER'!D132)","v":0},{"$f":"IF($B143<$C$5,'UE - ESC'!E132,'UE - AER'!E132)","v":0},{"$f":"IF($B143<$C$5,'UE - ESC'!F132,'UE - AER'!F132)","v":0},{"$f":"IF($B143<$C$5,'UE - ESC'!G132,'UE - AER'!G132)","v":0},{"$f":"IF($B143<$C$5,'UE - ESC'!H132,'UE - AER'!H132)","v":78915.063785686201},{"$f":"IF($B143<$C$5,'UE - ESC'!I132,'UE - AER'!I132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!J132,'UE - AER'!J132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!K132,'UE - AER'!K132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!L132,'UE - AER'!L132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!M132,'UE - AER'!M132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!N132,'UE - AER'!N132)","v":157830.1275713724},{"$f":"IF($B143<$C$5,'UE - ESC'!O132,'UE - AER'!O132)","v":78915.063785686201},{"$f":"IF($B143<$C$5,'UE - ESC'!P132,'UE - AER'!P132)","v":0},1104810.8929996069,{"$f":"IF(B143<$C$5,'UE - ESC'!R132,'UE - AER'!R132)","v":1104810.8929996069},"OK"]
[null,2014,7,{"$f":"IF($B144<$C$5,'UE - ESC'!D133,'UE - AER'!D133)","v":0},{"$f":"IF($B144<$C$5,'UE - ESC'!E133,'UE - AER'!E133)","v":0},{"$f":"IF($B144<$C$5,'UE - ESC'!F133,'UE - AER'!F133)","v":0},{"$f":"IF($B144<$C$5,'UE - ESC'!G133,'UE - AER'!G133)","v":0},{"$f":"IF($B144<$C$5,'UE - ESC'!H133,'UE - AER'!H133)","v":0},{"$f":"IF($B144<$C$5,'UE - ESC'!I133,'UE - AER'!I133)","v":78924.809364285698},{"$f":"IF($B144<$C$5,'UE - ESC'!J133,'UE - AER'!J133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!K133,'UE - AER'!K133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!L133,'UE - AER'!L133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!M133,'UE - AER'!M133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!N133,'UE - AER'!N133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!O133,'UE - AER'!O133)","v":157849.6187285714},{"$f":"IF($B144<$C$5,'UE - ESC'!P133,'UE - AER'!P133)","v":0},1026022.5217357138,{"$f":"IF(B144<$C$5,'UE - ESC'!R133,'UE - AER'!R133)","v":1104947.3310999998},"OK"]
[null,2015,7,{"$f":"IF($B145<$C$5,'UE - ESC'!D134,'UE - AER'!D134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!E134,'UE - AER'!E134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!F134,'UE - AER'!F134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!G134,'UE - AER'!G134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!H134,'UE - AER'!H134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!I134,'UE - AER'!I134)","v":0},{"$f":"IF($B145<$C$5,'UE - ESC'!J134,'UE - AER'!J134)","v":16724.73867595819},{"$f":"IF($B145<$C$5,'UE - ESC'!K134,'UE - AER'!K134)","v":33449.477351916379},{"$f":"IF($B145<$C$5,'UE - ESC'!L134,'UE - AER'!L134)","v":33449.477351916379},{"$f":"IF($B145<$C$5,'UE - ESC'!M134,'UE - AER'!M134)","v":33449.477351916379},{"$f":"IF($B145<$C$5,'UE - ESC'!N134,'UE - AER'!N134)","v":33449.477351916379},{"$f":"IF($B145<$C$5,'UE - ESC'!O134,'UE - AER'!O134)","v":33449.477351916379},{"$f":"IF($B145<$C$5,'UE - ESC'!P134,'UE - AER'!P134)","v":0},183972.12543554007,{"$f":"IF(B145<$C$5,'UE - ESC'!R134,'UE - AER'!R134)","v":234146.34146341466},"OK"]
[null,2016,7,{"$f":"IF($B146<$C$5,'UE - ESC'!D135,'UE - AER'!D135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!E135,'UE - AER'!E135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!F135,'UE - AER'!F135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!G135,'UE - AER'!G135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!H135,'UE - AER'!H135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!I135,'UE - AER'!I135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!J135,'UE - AER'!J135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!K135,'UE - AER'!K135)","v":0},{"$f":"IF($B146<$C$5,'UE - ESC'!L135,'UE - AER'!L135)","v":21060.951759929139},{"$f":"IF($B146<$C$5,'UE - ESC'!M135,'UE - AER'!M135)","v":21060.951759929139},{"$f":"IF($B146<$C$5,'UE - ESC'!N135,'UE - AER'!N135)","v":21060.951759929139},{"$f":"IF($B146<$C$5,'UE - ESC'!O135,'UE - AER'!O135)","v":21060.951759929139},{"$f":"IF($B146<$C$5,'UE - ESC'!P135,'UE - AER'!P135)","v":0},84243.807039716557,{"$f":"IF(B146<$C$5,'UE - ESC'!R135,'UE - AER'!R135)","v":147426.66231950399},"OK"]
[null,2017,7,{"$f":"IF($B147<$C$5,'UE - ESC'!D136,'UE - AER'!D136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!E136,'UE - AER'!E136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!F136,'UE - AER'!F136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!G136,'UE - AER'!G136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!H136,'UE - AER'!H136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!I136,'UE - AER'!I136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!J136,'UE - AER'!J136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!K136,'UE - AER'!K136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!L136,'UE - AER'!L136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!M136,'UE - AER'!M136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!N136,'UE - AER'!N136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!O136,'UE - AER'!O136)","v":0},{"$f":"IF($B147<$C$5,'UE - ESC'!P136,'UE - AER'!P136)","v":0},0,{"$f":"IF(B147<$C$5,'UE - ESC'!R136,'UE - AER'!R136)","v":0},"OK"]
[null,2018,7,{"$f":"IF($B148<$C$5,'UE - ESC'!D137,'UE - AER'!D137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!E137,'UE - AER'!E137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!F137,'UE - AER'!F137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!G137,'UE - AER'!G137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!H137,'UE - AER'!H137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!I137,'UE - AER'!I137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!J137,'UE - AER'!J137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!K137,'UE - AER'!K137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!L137,'UE - AER'!L137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!M137,'UE - AER'!M137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!N137,'UE - AER'!N137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!O137,'UE - AER'!O137)","v":0},{"$f":"IF($B148<$C$5,'UE - ESC'!P137,'UE - AER'!P137)","v":0},0,{"$f":"IF(B148<$C$5,'UE - ESC'!R137,'UE - AER'!R137)","v":0},"OK"]
[null,2019,7,{"$f":"IF($B149<$C$5,'UE - ESC'!D138,'UE - AER'!D138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!E138,'UE - AER'!E138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!F138,'UE - AER'!F138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!G138,'UE - AER'!G138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!H138,'UE - AER'!H138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!I138,'UE - AER'!I138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!J138,'UE - AER'!J138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!K138,'UE - AER'!K138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!L138,'UE - AER'!L138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!M138,'UE - AER'!M138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!N138,'UE - AER'!N138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!O138,'UE - AER'!O138)","v":0},{"$f":"IF($B149<$C$5,'UE - ESC'!P138,'UE - AER'!P138)","v":0},0,{"$f":"IF(B149<$C$5,'UE - ESC'!R138,'UE - AER'!R138)","v":0},"OK"]
[null,2020,7,{"$f":"IF($B150<$C$5,'UE - ESC'!D139,'UE - AER'!D139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!E139,'UE - AER'!E139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!F139,'UE - AER'!F139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!G139,'UE - AER'!G139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!H139,'UE - AER'!H139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!I139,'UE - AER'!I139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!J139,'UE - AER'!J139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!K139,'UE - AER'!K139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!L139,'UE - AER'!L139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!M139,'UE - AER'!M139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!N139,'UE - AER'!N139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!O139,'UE - AER'!O139)","v":0},{"$f":"IF($B150<$C$5,'UE - ESC'!P139,'UE - AER'!P139)","v":0},0,{"$f":"IF(B150<$C$5,'UE - ESC'!R139,'UE - AER'!R139)","v":0},"OK"]
[null,2021,7,{"$f":"IF($B151<$C$5,'UE - ESC'!D140,'UE - AER'!D140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!E140,'UE - AER'!E140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!F140,'UE - AER'!F140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!G140,'UE - AER'!G140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!H140,'UE - AER'!H140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!I140,'UE - AER'!I140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!J140,'UE - AER'!J140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!K140,'UE - AER'!K140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!L140,'UE - AER'!L140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!M140,'UE - AER'!M140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!N140,'UE - AER'!N140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!O140,'UE - AER'!O140)","v":0},{"$f":"IF($B151<$C$5,'UE - ESC'!P140,'UE - AER'!P140)","v":0},0,{"$f":"IF(B151<$C$5,'UE - ESC'!R140,'UE - AER'!R140)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D139:D151)","v":0},0,179711.69918919474,391369.5303002217,502230.72600774019,660070.59915771207,755720.14719795599,772444.88587391411,793505.8376338433,613794.13844464859,402136.30733362155,291275.11162610311,0,{"$f":"SUM(Q139:Q151)","v":5362258.9827649556},5554540.8634369038,{"$f":"R152-Q152","v":192281.88067194819}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A157,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Other - 2015$"}]
[7,{"$f":"INDEX($B$30:$B$37,$A$157,)","v":"Other"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B139","v":2009},{"$f":"INDEX($C$30:$C$37,$A$157,)","v":7},{"$f":"IF($B158<$C$5,'UE - ESC'!D147,'UE - AER'!D147)","v":8297.0598612727517},{"$f":"IF($B158<$C$5,'UE - ESC'!E147,'UE - AER'!E147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!F147,'UE - AER'!F147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!G147,'UE - AER'!G147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!H147,'UE - AER'!H147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!I147,'UE - AER'!I147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!J147,'UE - AER'!J147)","v":16594.119722545503},{"$f":"IF($B158<$C$5,'UE - ESC'!K147,'UE - AER'!K147)","v":8297.0598612727517},{"$f":"IF($B158<$C$5,'UE - ESC'!L147,'UE - AER'!L147)","v":0},{"$f":"IF($B158<$C$5,'UE - ESC'!M147,'UE - AER'!M147)","v":0},{"$f":"IF($B158<$C$5,'UE - ESC'!N147,'UE - AER'!N147)","v":0},{"$f":"IF($B158<$C$5,'UE - ESC'!O147,'UE - AER'!O147)","v":0},{"$f":"IF($B158<$C$5,'UE - ESC'!P147,'UE - AER'!P147)","v":0},{"$f":"SUM(D158:P158)","v":116158.8380578185},{"$f":"IF(B158<$C$5,'UE - ESC'!R147,'UE - AER'!R147)","v":116158.83805781853},{"$f":"IF(Q158>R158,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B140","v":2010},{"$f":"C158","v":7},{"$f":"IF($B159<$C$5,'UE - ESC'!D148,'UE - AER'!D148)","v":0},{"$f":"IF($B159<$C$5,'UE - ESC'!E148,'UE - AER'!E148)","v":29798.88457721339},{"$f":"IF($B159<$C$5,'UE - ESC'!F148,'UE - AER'!F148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!G148,'UE - AER'!G148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!H148,'UE - AER'!H148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!I148,'UE - AER'!I148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!J148,'UE - AER'!J148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!K148,'UE - AER'!K148)","v":59597.76915442678},{"$f":"IF($B159<$C$5,'UE - ESC'!L148,'UE - AER'!L148)","v":29798.88457721339},{"$f":"IF($B159<$C$5,'UE - ESC'!M148,'UE - AER'!M148)","v":0},{"$f":"IF($B159<$C$5,'UE - ESC'!N148,'UE - AER'!N148)","v":0},{"$f":"IF($B159<$C$5,'UE - ESC'!O148,'UE - AER'!O148)","v":0},{"$f":"IF($B159<$C$5,'UE - ESC'!P148,'UE - AER'!P148)","v":0},{"$f":"SUM(D159:P159)","v":417184.38408098742},{"$f":"IF(B159<$C$5,'UE - ESC'!R148,'UE - AER'!R148)","v":417184.38408098748},{"$f":"IF(Q159>R159,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C159","v":7},{"$f":"IF($B160<$C$5,'UE - ESC'!D149,'UE - AER'!D149)","v":0},{"$f":"IF($B160<$C$5,'UE - ESC'!E149,'UE - AER'!E149)","v":0},{"$f":"IF($B160<$C$5,'UE - ESC'!F149,'UE - AER'!F149)","v":833023.65608884615},{"$f":"IF($B160<$C$5,'UE - ESC'!G149,'UE - AER'!G149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!H149,'UE - AER'!H149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!I149,'UE - AER'!I149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!J149,'UE - AER'!J149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!K149,'UE - AER'!K149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!L149,'UE - AER'!L149)","v":1666047.3121776923},{"$f":"IF($B160<$C$5,'UE - ESC'!M149,'UE - AER'!M149)","v":833023.65608884615},{"$f":"IF($B160<$C$5,'UE - ESC'!N149,'UE - AER'!N149)","v":0},{"$f":"IF($B160<$C$5,'UE - ESC'!O149,'UE - AER'!O149)","v":0},{"$f":"IF($B160<$C$5,'UE - ESC'!P149,'UE - AER'!P149)","v":0},11662331.185243845,{"$f":"IF(B160<$C$5,'UE - ESC'!R149,'UE - AER'!R149)","v":11662331.185243847},"OK"]
[null,2012,7,{"$f":"IF($B161<$C$5,'UE - ESC'!D150,'UE - AER'!D150)","v":0},{"$f":"IF($B161<$C$5,'UE - ESC'!E150,'UE - AER'!E150)","v":0},{"$f":"IF($B161<$C$5,'UE - ESC'!F150,'UE - AER'!F150)","v":0},{"$f":"IF($B161<$C$5,'UE - ESC'!G150,'UE - AER'!G150)","v":206466.58456552526},{"$f":"IF($B161<$C$5,'UE - ESC'!H150,'UE - AER'!H150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!I150,'UE - AER'!I150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!J150,'UE - AER'!J150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!K150,'UE - AER'!K150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!L150,'UE - AER'!L150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!M150,'UE - AER'!M150)","v":412933.16913105053},{"$f":"IF($B161<$C$5,'UE - ESC'!N150,'UE - AER'!N150)","v":206466.58456552526},{"$f":"IF($B161<$C$5,'UE - ESC'!O150,'UE - AER'!O150)","v":0},{"$f":"IF($B161<$C$5,'UE - ESC'!P150,'UE - AER'!P150)","v":0},2890532.1839173539,{"$f":"IF(B161<$C$5,'UE - ESC'!R150,'UE - AER'!R150)","v":2890532.1839173539},"OK"]
[null,2013,7,{"$f":"IF($B162<$C$5,'UE - ESC'!D151,'UE - AER'!D151)","v":0},{"$f":"IF($B162<$C$5,'UE - ESC'!E151,'UE - AER'!E151)","v":0},{"$f":"IF($B162<$C$5,'UE - ESC'!F151,'UE - AER'!F151)","v":0},{"$f":"IF($B162<$C$5,'UE - ESC'!G151,'UE - AER'!G151)","v":0},{"$f":"IF($B162<$C$5,'UE - ESC'!H151,'UE - AER'!H151)","v":533556.56855742342},{"$f":"IF($B162<$C$5,'UE - ESC'!I151,'UE - AER'!I151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!J151,'UE - AER'!J151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!K151,'UE - AER'!K151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!L151,'UE - AER'!L151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!M151,'UE - AER'!M151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!N151,'UE - AER'!N151)","v":1067113.1371148468},{"$f":"IF($B162<$C$5,'UE - ESC'!O151,'UE - AER'!O151)","v":533556.56855742342},{"$f":"IF($B162<$C$5,'UE - ESC'!P151,'UE - AER'!P151)","v":0},7469791.9598039286,{"$f":"IF(B162<$C$5,'UE - ESC'!R151,'UE - AER'!R151)","v":7469791.9598039286},"OK"]
[null,2014,7,{"$f":"IF($B163<$C$5,'UE - ESC'!D152,'UE - AER'!D152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!E152,'UE - AER'!E152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!F152,'UE - AER'!F152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!G152,'UE - AER'!G152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!H152,'UE - AER'!H152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!I152,'UE - AER'!I152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!J152,'UE - AER'!J152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!K152,'UE - AER'!K152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!L152,'UE - AER'!L152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!M152,'UE - AER'!M152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!N152,'UE - AER'!N152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!O152,'UE - AER'!O152)","v":0},{"$f":"IF($B163<$C$5,'UE - ESC'!P152,'UE - AER'!P152)","v":0},0,{"$f":"IF(B163<$C$5,'UE - ESC'!R152,'UE - AER'!R152)","v":0},"OK"]
[null,2015,7,{"$f":"IF($B164<$C$5,'UE - ESC'!D153,'UE - AER'!D153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!E153,'UE - AER'!E153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!F153,'UE - AER'!F153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!G153,'UE - AER'!G153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!H153,'UE - AER'!H153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!I153,'UE - AER'!I153)","v":0},{"$f":"IF($B164<$C$5,'UE - ESC'!J153,'UE - AER'!J153)","v":164145.9082923345},{"$f":"IF($B164<$C$5,'UE - ESC'!K153,'UE - AER'!K153)","v":328291.816584669},{"$f":"IF($B164<$C$5,'UE - ESC'!L153,'UE - AER'!L153)","v":328291.816584669},{"$f":"IF($B164<$C$5,'UE - ESC'!M153,'UE - AER'!M153)","v":328291.816584669},{"$f":"IF($B164<$C$5,'UE - ESC'!N153,'UE - AER'!N153)","v":328291.816584669},{"$f":"IF($B164<$C$5,'UE - ESC'!O153,'UE - AER'!O153)","v":328291.816584669},{"$f":"IF($B164<$C$5,'UE - ESC'!P153,'UE - AER'!P153)","v":0},1805604.9912156796,{"$f":"IF(B164<$C$5,'UE - ESC'!R153,'UE - AER'!R153)","v":2298042.7160926829},"OK"]
[null,2016,7,{"$f":"IF($B165<$C$5,'UE - ESC'!D154,'UE - AER'!D154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!E154,'UE - AER'!E154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!F154,'UE - AER'!F154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!G154,'UE - AER'!G154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!H154,'UE - AER'!H154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!I154,'UE - AER'!I154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!J154,'UE - AER'!J154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!K154,'UE - AER'!K154)","v":0},{"$f":"IF($B165<$C$5,'UE - ESC'!L154,'UE - AER'!L154)","v":38461.665667830828},{"$f":"IF($B165<$C$5,'UE - ESC'!M154,'UE - AER'!M154)","v":38461.665667830828},{"$f":"IF($B165<$C$5,'UE - ESC'!N154,'UE - AER'!N154)","v":38461.665667830828},{"$f":"IF($B165<$C$5,'UE - ESC'!O154,'UE - AER'!O154)","v":38461.665667830828},{"$f":"IF($B165<$C$5,'UE - ESC'!P154,'UE - AER'!P154)","v":0},153846.66267132331,{"$f":"IF(B165<$C$5,'UE - ESC'!R154,'UE - AER'!R154)","v":269231.65967481578},"OK"]
[null,2017,7,{"$f":"IF($B166<$C$5,'UE - ESC'!D155,'UE - AER'!D155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!E155,'UE - AER'!E155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!F155,'UE - AER'!F155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!G155,'UE - AER'!G155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!H155,'UE - AER'!H155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!I155,'UE - AER'!I155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!J155,'UE - AER'!J155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!K155,'UE - AER'!K155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!L155,'UE - AER'!L155)","v":0},{"$f":"IF($B166<$C$5,'UE - ESC'!M155,'UE - AER'!M155)","v":8639.7768015163856},{"$f":"IF($B166<$C$5,'UE - ESC'!N155,'UE - AER'!N155)","v":8639.7768015163856},{"$f":"IF($B166<$C$5,'UE - ESC'!O155,'UE - AER'!O155)","v":8639.7768015163856},{"$f":"IF($B166<$C$5,'UE - ESC'!P155,'UE - AER'!P155)","v":0},25919.330404549157,{"$f":"IF(B166<$C$5,'UE - ESC'!R155,'UE - AER'!R155)","v":60478.437610614703},"OK"]
[null,2018,7,{"$f":"IF($B167<$C$5,'UE - ESC'!D156,'UE - AER'!D156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!E156,'UE - AER'!E156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!F156,'UE - AER'!F156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!G156,'UE - AER'!G156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!H156,'UE - AER'!H156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!I156,'UE - AER'!I156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!J156,'UE - AER'!J156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!K156,'UE - AER'!K156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!L156,'UE - AER'!L156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!M156,'UE - AER'!M156)","v":0},{"$f":"IF($B167<$C$5,'UE - ESC'!N156,'UE - AER'!N156)","v":8734.0125941922051},{"$f":"IF($B167<$C$5,'UE - ESC'!O156,'UE - AER'!O156)","v":8734.0125941922051},{"$f":"IF($B167<$C$5,'UE - ESC'!P156,'UE - AER'!P156)","v":0},17468.02518838441,{"$f":"IF(B167<$C$5,'UE - ESC'!R156,'UE - AER'!R156)","v":61138.08815934544},"OK"]
[null,2019,7,{"$f":"IF($B168<$C$5,'UE - ESC'!D157,'UE - AER'!D157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!E157,'UE - AER'!E157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!F157,'UE - AER'!F157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!G157,'UE - AER'!G157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!H157,'UE - AER'!H157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!I157,'UE - AER'!I157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!J157,'UE - AER'!J157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!K157,'UE - AER'!K157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!L157,'UE - AER'!L157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!M157,'UE - AER'!M157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!N157,'UE - AER'!N157)","v":0},{"$f":"IF($B168<$C$5,'UE - ESC'!O157,'UE - AER'!O157)","v":1947.5397153002657},{"$f":"IF($B168<$C$5,'UE - ESC'!P157,'UE - AER'!P157)","v":0},1947.5397153002657,{"$f":"IF(B168<$C$5,'UE - ESC'!R157,'UE - AER'!R157)","v":13632.778007101861},"OK"]
[null,2020,7,{"$f":"IF($B169<$C$5,'UE - ESC'!D158,'UE - AER'!D158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!E158,'UE - AER'!E158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!F158,'UE - AER'!F158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!G158,'UE - AER'!G158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!H158,'UE - AER'!H158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!I158,'UE - AER'!I158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!J158,'UE - AER'!J158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!K158,'UE - AER'!K158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!L158,'UE - AER'!L158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!M158,'UE - AER'!M158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!N158,'UE - AER'!N158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!O158,'UE - AER'!O158)","v":0},{"$f":"IF($B169<$C$5,'UE - ESC'!P158,'UE - AER'!P158)","v":0},0,{"$f":"IF(B169<$C$5,'UE - ESC'!R158,'UE - AER'!R158)","v":14292.428555832596},"OK"]
[null,2021,7,{"$f":"IF($B170<$C$5,'UE - ESC'!D159,'UE - AER'!D159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!E159,'UE - AER'!E159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!F159,'UE - AER'!F159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!G159,'UE - AER'!G159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!H159,'UE - AER'!H159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!I159,'UE - AER'!I159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!J159,'UE - AER'!J159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!K159,'UE - AER'!K159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!L159,'UE - AER'!L159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!M159,'UE - AER'!M159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!N159,'UE - AER'!N159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!O159,'UE - AER'!O159)","v":0},{"$f":"IF($B170<$C$5,'UE - ESC'!P159,'UE - AER'!P159)","v":0},0,{"$f":"IF(B170<$C$5,'UE - ESC'!R159,'UE - AER'!R159)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D158:D170)","v":8297.0598612727517},46393.00429975889,909215.54496581841,1948705.7856201897,2688728.9387431387,3222285.5073005622,3386431.4155928968,3542280.2640239578,3542645.9852533033,2688463.22138876,1657706.9933285804,919631.37992093212,0,{"$f":"SUM(Q158:Q170)","v":24560785.100299168},25272814.659204327,{"$f":"R171-Q171","v":712029.55890515819}]
[]
[]
[]
[null,{"$f":"\"Depreciation - \"&C2&\" - \"&INDEX(B30:B37,A176,)&\" - \"&IF(C3=C10,C10,C11)","v":"Depreciation - Jemena - Not used - 2015$"}]
[8,{"$f":"INDEX($B$30:$B$37,$A$176,)","v":"Not used"},"Life",2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,"TOTAL DEPRECIATION","CHECK"]
[null,{"$f":"B158","v":2009},{"$f":"INDEX($C$30:$C$37,$A$176,)","v":""},{"$f":"IF($B177<$C$5,'UE - ESC'!D166,'UE - AER'!D166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!E166,'UE - AER'!E166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!F166,'UE - AER'!F166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!G166,'UE - AER'!G166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!H166,'UE - AER'!H166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!I166,'UE - AER'!I166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!J166,'UE - AER'!J166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!K166,'UE - AER'!K166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!L166,'UE - AER'!L166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!M166,'UE - AER'!M166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!N166,'UE - AER'!N166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!O166,'UE - AER'!O166)","v":0},{"$f":"IF($B177<$C$5,'UE - ESC'!P166,'UE - AER'!P166)","v":0},{"$f":"SUM(D177:P177)","v":0},{"$f":"IF(B177<$C$5,'UE - ESC'!R166,'UE - AER'!R166)","v":0},{"$f":"IF(Q177>R177,\"error\",\"OK\")","v":"OK"}]
[null,{"$f":"B159","v":2010},{"$f":"C177","v":""},{"$f":"IF($B178<$C$5,'UE - ESC'!D167,'UE - AER'!D167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!E167,'UE - AER'!E167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!F167,'UE - AER'!F167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!G167,'UE - AER'!G167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!H167,'UE - AER'!H167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!I167,'UE - AER'!I167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!J167,'UE - AER'!J167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!K167,'UE - AER'!K167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!L167,'UE - AER'!L167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!M167,'UE - AER'!M167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!N167,'UE - AER'!N167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!O167,'UE - AER'!O167)","v":0},{"$f":"IF($B178<$C$5,'UE - ESC'!P167,'UE - AER'!P167)","v":0},{"$f":"SUM(D178:P178)","v":0},{"$f":"IF(B178<$C$5,'UE - ESC'!R167,'UE - AER'!R167)","v":0},{"$f":"IF(Q178>R178,\"error\",\"OK\")","v":"OK"}]
[null,2011,{"$f":"C178","v":""},{"$f":"IF($B179<$C$5,'UE - ESC'!D168,'UE - AER'!D168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!E168,'UE - AER'!E168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!F168,'UE - AER'!F168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!G168,'UE - AER'!G168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!H168,'UE - AER'!H168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!I168,'UE - AER'!I168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!J168,'UE - AER'!J168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!K168,'UE - AER'!K168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!L168,'UE - AER'!L168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!M168,'UE - AER'!M168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!N168,'UE - AER'!N168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!O168,'UE - AER'!O168)","v":0},{"$f":"IF($B179<$C$5,'UE - ESC'!P168,'UE - AER'!P168)","v":0},0,{"$f":"IF(B179<$C$5,'UE - ESC'!R168,'UE - AER'!R168)","v":0},"OK"]
[null,2012,"",{"$f":"IF($B180<$C$5,'UE - ESC'!D169,'UE - AER'!D169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!E169,'UE - AER'!E169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!F169,'UE - AER'!F169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!G169,'UE - AER'!G169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!H169,'UE - AER'!H169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!I169,'UE - AER'!I169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!J169,'UE - AER'!J169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!K169,'UE - AER'!K169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!L169,'UE - AER'!L169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!M169,'UE - AER'!M169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!N169,'UE - AER'!N169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!O169,'UE - AER'!O169)","v":0},{"$f":"IF($B180<$C$5,'UE - ESC'!P169,'UE - AER'!P169)","v":0},0,{"$f":"IF(B180<$C$5,'UE - ESC'!R169,'UE - AER'!R169)","v":0},"OK"]
[null,2013,"",{"$f":"IF($B181<$C$5,'UE - ESC'!D170,'UE - AER'!D170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!E170,'UE - AER'!E170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!F170,'UE - AER'!F170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!G170,'UE - AER'!G170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!H170,'UE - AER'!H170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!I170,'UE - AER'!I170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!J170,'UE - AER'!J170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!K170,'UE - AER'!K170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!L170,'UE - AER'!L170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!M170,'UE - AER'!M170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!N170,'UE - AER'!N170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!O170,'UE - AER'!O170)","v":0},{"$f":"IF($B181<$C$5,'UE - ESC'!P170,'UE - AER'!P170)","v":0},0,{"$f":"IF(B181<$C$5,'UE - ESC'!R170,'UE - AER'!R170)","v":0},"OK"]
[null,2014,"",{"$f":"IF($B182<$C$5,'UE - ESC'!D171,'UE - AER'!D171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!E171,'UE - AER'!E171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!F171,'UE - AER'!F171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!G171,'UE - AER'!G171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!H171,'UE - AER'!H171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!I171,'UE - AER'!I171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!J171,'UE - AER'!J171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!K171,'UE - AER'!K171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!L171,'UE - AER'!L171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!M171,'UE - AER'!M171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!N171,'UE - AER'!N171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!O171,'UE - AER'!O171)","v":0},{"$f":"IF($B182<$C$5,'UE - ESC'!P171,'UE - AER'!P171)","v":0},0,{"$f":"IF(B182<$C$5,'UE - ESC'!R171,'UE - AER'!R171)","v":0},"OK"]
[null,2015,"",{"$f":"IF($B183<$C$5,'UE - ESC'!D172,'UE - AER'!D172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!E172,'UE - AER'!E172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!F172,'UE - AER'!F172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!G172,'UE - AER'!G172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!H172,'UE - AER'!H172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!I172,'UE - AER'!I172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!J172,'UE - AER'!J172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!K172,'UE - AER'!K172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!L172,'UE - AER'!L172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!M172,'UE - AER'!M172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!N172,'UE - AER'!N172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!O172,'UE - AER'!O172)","v":0},{"$f":"IF($B183<$C$5,'UE - ESC'!P172,'UE - AER'!P172)","v":0},0,{"$f":"IF(B183<$C$5,'UE - ESC'!R172,'UE - AER'!R172)","v":0},"OK"]
[null,2016,"",{"$f":"IF($B184<$C$5,'UE - ESC'!D173,'UE - AER'!D173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!E173,'UE - AER'!E173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!F173,'UE - AER'!F173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!G173,'UE - AER'!G173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!H173,'UE - AER'!H173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!I173,'UE - AER'!I173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!J173,'UE - AER'!J173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!K173,'UE - AER'!K173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!L173,'UE - AER'!L173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!M173,'UE - AER'!M173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!N173,'UE - AER'!N173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!O173,'UE - AER'!O173)","v":0},{"$f":"IF($B184<$C$5,'UE - ESC'!P173,'UE - AER'!P173)","v":0},0,{"$f":"IF(B184<$C$5,'UE - ESC'!R173,'UE - AER'!R173)","v":0},"OK"]
[null,2017,"",{"$f":"IF($B185<$C$5,'UE - ESC'!D174,'UE - AER'!D174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!E174,'UE - AER'!E174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!F174,'UE - AER'!F174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!G174,'UE - AER'!G174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!H174,'UE - AER'!H174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!I174,'UE - AER'!I174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!J174,'UE - AER'!J174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!K174,'UE - AER'!K174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!L174,'UE - AER'!L174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!M174,'UE - AER'!M174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!N174,'UE - AER'!N174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!O174,'UE - AER'!O174)","v":0},{"$f":"IF($B185<$C$5,'UE - ESC'!P174,'UE - AER'!P174)","v":0},0,{"$f":"IF(B185<$C$5,'UE - ESC'!R174,'UE - AER'!R174)","v":0},"OK"]
[null,2018,"",{"$f":"IF($B186<$C$5,'UE - ESC'!D175,'UE - AER'!D175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!E175,'UE - AER'!E175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!F175,'UE - AER'!F175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!G175,'UE - AER'!G175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!H175,'UE - AER'!H175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!I175,'UE - AER'!I175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!J175,'UE - AER'!J175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!K175,'UE - AER'!K175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!L175,'UE - AER'!L175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!M175,'UE - AER'!M175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!N175,'UE - AER'!N175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!O175,'UE - AER'!O175)","v":0},{"$f":"IF($B186<$C$5,'UE - ESC'!P175,'UE - AER'!P175)","v":0},0,{"$f":"IF(B186<$C$5,'UE - ESC'!R175,'UE - AER'!R175)","v":0},"OK"]
[null,2019,"",{"$f":"IF($B187<$C$5,'UE - ESC'!D176,'UE - AER'!D176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!E176,'UE - AER'!E176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!F176,'UE - AER'!F176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!G176,'UE - AER'!G176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!H176,'UE - AER'!H176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!I176,'UE - AER'!I176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!J176,'UE - AER'!J176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!K176,'UE - AER'!K176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!L176,'UE - AER'!L176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!M176,'UE - AER'!M176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!N176,'UE - AER'!N176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!O176,'UE - AER'!O176)","v":0},{"$f":"IF($B187<$C$5,'UE - ESC'!P176,'UE - AER'!P176)","v":0},0,{"$f":"IF(B187<$C$5,'UE - ESC'!R176,'UE - AER'!R176)","v":0},"OK"]
[null,2020,"",{"$f":"IF($B188<$C$5,'UE - ESC'!D177,'UE - AER'!D177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!E177,'UE - AER'!E177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!F177,'UE - AER'!F177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!G177,'UE - AER'!G177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!H177,'UE - AER'!H177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!I177,'UE - AER'!I177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!J177,'UE - AER'!J177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!K177,'UE - AER'!K177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!L177,'UE - AER'!L177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!M177,'UE - AER'!M177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!N177,'UE - AER'!N177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!O177,'UE - AER'!O177)","v":0},{"$f":"IF($B188<$C$5,'UE - ESC'!P177,'UE - AER'!P177)","v":0},0,{"$f":"IF(B188<$C$5,'UE - ESC'!R177,'UE - AER'!R177)","v":0},"OK"]
[null,2021,"",{"$f":"IF($B189<$C$5,'UE - ESC'!D178,'UE - AER'!D178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!E178,'UE - AER'!E178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!F178,'UE - AER'!F178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!G178,'UE - AER'!G178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!H178,'UE - AER'!H178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!I178,'UE - AER'!I178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!J178,'UE - AER'!J178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!K178,'UE - AER'!K178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!L178,'UE - AER'!L178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!M178,'UE - AER'!M178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!N178,'UE - AER'!N178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!O178,'UE - AER'!O178)","v":0},{"$f":"IF($B189<$C$5,'UE - ESC'!P178,'UE - AER'!P178)","v":0},0,{"$f":"IF(B189<$C$5,'UE - ESC'!R178,'UE - AER'!R178)","v":0},"OK"]
[null,"TOTAL",null,{"$f":"SUM(D177:D189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Q177:Q189)","v":0},0,{"$f":"R190-Q190","v":0}]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A196,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Single Phase - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[1,{"$f":"INDEX($B$30:$B$37,$A$196,)","v":"Single Phase"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D197","v":{"$error":"#REF!"}},{"$f":"E197","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D196+(OFFSET(D$29,MATCH($B196,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D57)","v":{"$error":"#REF!"}},{"$f":"E196+(OFFSET(E$29,MATCH($B196,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E57)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P197,0)=ROUNDDOWN(S57,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"SUM('[4]Exit Fee RFI'!$D$17:D17)","v":10792},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:E17)","v":40548},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:F17)","v":96156},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:G17)","v":156852},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:H17)","v":238432},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:I17)","v":257947},{"$f":"SUM('[4]Exit Fee RFI'!$D$17:J17)","v":264316}]
[null,null,"Average WDV",{"$f":"AVERAGE(D196:D197)/AVERAGE(0,D198)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(E196:E197)/AVERAGE(D198,E198)","v":{"$error":"#REF!"}},{"$f":"AVERAGE(F196:F197)/AVERAGE(E198,F198)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A205,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Single Phase, Two Element - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[2,{"$f":"INDEX($B$30:$B$37,A205,)","v":"Single Phase, Two Element"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D206","v":{"$error":"#REF!"}},{"$f":"E206","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D205+(OFFSET(D$29,MATCH($B205,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D76)","v":{"$error":"#REF!"}},{"$f":"E205+(OFFSET(E$29,MATCH($B205,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E76)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P206,0)=ROUNDDOWN(S76,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"SUM('[4]Exit Fee RFI'!$D$18:D18)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:E18)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:F18)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:G18)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:H18)","v":20287},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:I18)","v":24182},{"$f":"SUM('[4]Exit Fee RFI'!$D$18:J18)","v":24722}]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D205:D206)/AVERAGE(0,D207),0)","v":0},{"$f":"IFERROR(AVERAGE(E205:E206)/AVERAGE(D207,E207),0)","v":0},{"$f":"IFERROR(AVERAGE(F205:F206)/AVERAGE(E207,F207),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A214,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Three phase, direct connect - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[3,{"$f":"INDEX($B$30:$B$37,A214,)","v":"Three phase, direct connect"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D215","v":{"$error":"#REF!"}},{"$f":"E215","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D214+(OFFSET(D$29,MATCH($B214,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D95)","v":{"$error":"#REF!"}},{"$f":"E214+(OFFSET(E$29,MATCH($B214,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E95)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P215,0)=ROUNDDOWN(S95,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"SUM('[4]Exit Fee RFI'!$D$19:D19)","v":938},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:E19)","v":3526},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:F19)","v":4196},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:G19)","v":7403},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:H19)","v":28296},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:I19)","v":39646},{"$f":"SUM('[4]Exit Fee RFI'!$D$19:J19)","v":40855}]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D214:D215)/AVERAGE(0,D216),0)","v":0},{"$f":"IFERROR(AVERAGE(E214:E215)/AVERAGE(D216,E216),0)","v":0},{"$f":"IFERROR(AVERAGE(F214:F215)/AVERAGE(E216,F216),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A223,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Three phase, CT - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[4,{"$f":"INDEX($B$30:$B$37,A223,)","v":"Three phase, CT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D224","v":{"$error":"#REF!"}},{"$f":"E224","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D223+(OFFSET(D$29,MATCH($B223,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D114)","v":{"$error":"#REF!"}},{"$f":"E223+(OFFSET(E$29,MATCH($B223,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E114)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P224,0)=ROUNDDOWN(S114,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"SUM('[4]Exit Fee RFI'!$D$20:D20)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:E20)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:F20)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:G20)","v":0},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:H20)","v":175},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:I20)","v":1618},{"$f":"SUM('[4]Exit Fee RFI'!$D$20:J20)","v":1630}]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D223:D224)/AVERAGE(0,D225),0)","v":0},{"$f":"IFERROR(AVERAGE(E223:E224)/AVERAGE(D225,E225),0)","v":0},{"$f":"IFERROR(AVERAGE(F223:F224)/AVERAGE(E225,F225),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A232,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - IT - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[5,{"$f":"INDEX($B$30:$B$37,A232,)","v":"IT"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D233","v":{"$error":"#REF!"}},{"$f":"E233","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D232+(OFFSET(D$29,MATCH($B232,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D133)","v":{"$error":"#REF!"}},{"$f":"E232+(OFFSET(E$29,MATCH($B232,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E133)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P233,0)=ROUNDDOWN(S133,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"SUM(D198,D207,D216,D225)","v":11730},{"$f":"SUM(E198,E207,E216,E225)","v":44074},100352,164255,287190,323393,331523,0,0,0,0,0,0]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D232:D233)/AVERAGE(0,D234),0)","v":0},{"$f":"IFERROR(AVERAGE(E232:E233)/AVERAGE(D234,E234),0)","v":0},{"$f":"IFERROR(AVERAGE(F232:F233)/AVERAGE(E234,F234),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A241,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Communications - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[6,{"$f":"INDEX($B$30:$B$37,A241,)","v":"Communications"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D242","v":{"$error":"#REF!"}},{"$f":"E242","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D241+(OFFSET(D$29,MATCH($B241,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D152)","v":{"$error":"#REF!"}},{"$f":"E241+(OFFSET(E$29,MATCH($B241,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E152)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P242,0)=ROUNDDOWN(S152,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"D234","v":11730},{"$f":"E234","v":44074},100352,164255,287190,323393,331523,0,0,0,0,0,0]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D241:D242)/AVERAGE(0,D243),0)","v":0},{"$f":"IFERROR(AVERAGE(E241:E242)/AVERAGE(D243,E243),0)","v":0},{"$f":"IFERROR(AVERAGE(F241:F242)/AVERAGE(E243,F243),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A250,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Other - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[7,{"$f":"INDEX($B$30:$B$37,A250,)","v":"Other"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D251","v":{"$error":"#REF!"}},{"$f":"E251","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D250+(OFFSET(D$29,MATCH($B250,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D171)","v":{"$error":"#REF!"}},{"$f":"E250+(OFFSET(E$29,MATCH($B250,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E171)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ROUNDDOWN(P251,0)=ROUNDDOWN(S171,0),\"OK\",\"Error\")","v":{"$error":"#REF!"}}]
[null,null,"Cumulative Volumes",{"$f":"D243","v":11730},{"$f":"E243","v":44074},100352,164255,287190,323393,331523,0,0,0,0,0,0]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D250:D251)/AVERAGE(0,D252),0)","v":0},{"$f":"IFERROR(AVERAGE(E250:E251)/AVERAGE(D252,E252),0)","v":0},{"$f":"IFERROR(AVERAGE(F250:F251)/AVERAGE(E252,F252),0)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,{"$f":"\"Written Down Value - \"&INDEX(B30:B37,A259,)&\" - \"&C2&\" - \"&IF(C3=C10,C10,C11)","v":"Written Down Value - Not used - Jemena - 2015$"}]
[null,null,null,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021]
[8,{"$f":"INDEX($B$30:$B$37,A259,)","v":"Not used"},"Starting RAB - Real",{"$f":"0","v":0},{"$f":"D260","v":{"$error":"#REF!"}},{"$f":"E260","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"End RAB - Real",{"$f":"D259+(OFFSET(D$29,MATCH($B259,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(D190)","v":{"$error":"#REF!"}},{"$f":"E259+(OFFSET(E$29,MATCH($B259,$B$30:$B$37,0),,,)*(1+$C$4)^0.5)-SUM(E190)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,"Cumulative Volumes",{"$f":"D252","v":11730},{"$f":"E252","v":44074},100352,164255,287190,323393,331523,0,0,0,0,0,0,{"$f":"IF(ROUNDDOWN(P261,0)=ROUNDDOWN(S190,0),\"OK\",\"Error\")","v":"OK"}]
[null,null,"Average WDV",{"$f":"IFERROR(AVERAGE(D259:D260)/AVERAGE(0,D261),0)","v":0},{"$f":"IFERROR(AVERAGE(E259:E260)/AVERAGE(D261,E261),0)","v":0},{"$f":"IFERROR(AVERAGE(F259:F260)/AVERAGE(E261,F261),0)","v":0},0,0,0,0,0,0,0,0,0,0]