{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Menu","User Input","User Working Sheet","Failure over time","Calculations","Calc (Sensitivities)","Calculations (RIT-D)","Graph Data","Output","Business Case Output","Present Value","Version Control","Administrator Input"],"not_rendered":{"charts":3,"images":1,"macros":1,"external_links":0,"defined_names":20,"comments":2,"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":"Menu","index":0,"n_rows":28,"n_cols":7,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,"Worksheet Index"]
[]
[]
[null,null,"User Worksheets"]
[]
[null,null,null,null,null,"Hyperlinks","Notes"]
[]
[null,null,null,"User Input",null,"Go to User Input"]
[null,null,null,"User Working Sheet",null,"Go to User Working Sheet","Blank worksheet for users' other workings"]
[null,null,null,"Failure rate over time",null,"Go to Failure rate over time"]
[null,null,null,"Calculations",null,"Go to Calculations"]
[null,null,null,"Calculations (RIT-D)",null,"Go to Calculations (RIT-D)"]
[null,null,null,"Calc (Sensitivities)",null,"Go to Calc (Sensitivities)"]
[null,null,null,"Output",null,"Go to Output"]
[null,null,null,"Business Case Output",null,"Go to Business Case Output"]
[]
[null,null,"Administrator Worksheets "]
[]
[null,null,null,null,null,"Hyperlinks"]
[]
[null,null,null,"Version Control",null,"Go to Version Control"]
[null,null,null,"Administrator Input",null,"Go to Administrator Input"]

{"sheet":"User Input","index":1,"n_rows":357,"n_cols":26,"rows_kept":357,"cut":false,"hidden":false,"merged":[]}
[0.91247726385624095]
[{"$f":"Output!F40","v":6785.0003634402492},null,"Project Details"]
[{"$f":"8503-1038-680","v":6785}]
[null,null,null,"Project Name :","RTS Redevelopment",null,null,"Internal Reference","UEDO-14-003"]
[]
[null,null,null,"Financial Year in which construction begins",2015,null,null,"Regulatory Category","Demand (Reinforcement)"]
[]
[null,null,null,"Project Type",2,null,null,"Asset",1,null,null,null,"Budget Allocation",2400]
[]
[null,null,"Capital Costs"]
[]
[null,null,null,{"$f":"\"Capital Costs ($\"&E6&\")\"","v":"Capital Costs ($2015)"},null,{"$f":"E6","v":2015},{"$f":"F12+1","v":2016},{"$f":"G12+1","v":2017},{"$f":"H12+1","v":2018},{"$f":"I12+1","v":2019},2020,2021,2022,2023,2024,2025,2026,2027,2028,{"$f":"S12+1","v":2029},{"$f":"T12+1","v":2030},2031,2032,2033,2034,2035]
[null,null,null,null,null,"$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000","$000"]
[null,null,null,null,"Technical Options"]
[null,null,null,"Reference Case","Status Quo"]
[null,null,{"$f":"CONCATENATE(D16,\": \",E16)","v":"Option 1: RTS Redevelopment"},"Option 1","RTS Redevelopment",479,{"$f":"3642*A1","v":3323.2421949644295},{"$f":"1988*A1^2","v":1655.2381370244891},{"$f":"1394*A1^3","v":1059.0803972966976}]
[null,null,{"$f":"CONCATENATE(D17,\": \",E17)","v":"Option 2: "},"Option 2"]
[null,null,{"$f":"CONCATENATE(D18,\": \",E18)","v":"Option 3: "},"Option 3"]
[null,null,{"$f":"CONCATENATE(D19,\": \",E19)","v":"Option 4: "},"Option 4"]
[null,null,{"$f":"CONCATENATE(D20,\": \",E20)","v":"Option 5: "},"Option 5"]
[]
[null,null,{"$f":"\"Operating Costs ($\"&E6&\")\"","v":"Operating Costs ($2015)"}]
[]
[null,null,null,"\"Status Quo\" Reference Case"]
[]
[null,null,null,null,"Unit",{"$f":"G12","v":2016},{"$f":"F26+1","v":2017},2018,2019,2020,2021,2022,2023,{"$f":"M26+1","v":2024},2025,2026,2027,2028,2029,{"$f":"S26+1","v":2030},2031,2032,2033,2034,2035,{"$f":"Y26+1","v":2036}]
[null,null,null,"Annual Maintenance Costs","($000)",0,{"$f":"F27","v":0},{"$f":"G27","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"F26","v":2016},{"$f":"G26","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",{"$f":"(15157+10878)*(1+1)/670000","v":7.7716417910447755E-2},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$30))","v":7.7716417910447755E-2},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$30))","v":7.7716417910447755E-2},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$30))","v":7.7716417910447755E-2},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$30))","v":7.7716417910447755E-2},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$30))","v":7.7716417910447755E-2},{"$f":"F30","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$30)","v":7.7716417910447755E-2},{"$f":"L30","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$30)","v":7.7716417910447755E-2},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$30)","v":7.7716417910447755E-2},{"$f":"R30","v":7.7716417910447755E-2},{"$f":"IF($E$29=5,$X$30,0)","v":7.7716417910447755E-2},{"$f":"IF($E$29=5,$X$30,0)","v":7.7716417910447755E-2}]
[null,null,null,{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",{"$f":"(15157+10878)*8*60/670000","v":18.651940298507462},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$31))","v":18.651940298507462},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$31))","v":18.651940298507462},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$31))","v":18.651940298507462},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$31))","v":18.651940298507462},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$31))","v":18.651940298507462},{"$f":"F31","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$31)","v":18.651940298507462},{"$f":"L31","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$31)","v":18.651940298507462},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$31)","v":18.651940298507462},{"$f":"R31","v":18.651940298507462},{"$f":"IF($E$29=5,$X$31,0)","v":18.651940298507462},{"$f":"IF($E$29=5,$X$31,0)","v":18.651940298507462}]
[null,null,null,{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",null,{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$32))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$32))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$32))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$32))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$32))","v":0},null,{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$32)","v":0},null,{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$32)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$32)","v":0},null,{"$f":"IF($E$29=5,$X$32,0)","v":0},{"$f":"IF($E$29=5,$X$32,0)","v":0}]
[null,null,null,{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$33))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$33))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$33))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$33))","v":0},{"$f":"IF($E$29=1,0,IF(OR($E$29=2,$E$29=3,$E$29=4,$E$29=5),$F$33))","v":0},null,{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2),0,$L$33)","v":0},null,{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$33)","v":0},{"$f":"IF(OR($E$29=1,$E$29=2,$E$29=3),0,$R$33)","v":0},null,{"$f":"IF($E$29=5,$X$33,0)","v":0},{"$f":"IF($E$29=5,$X$33,0)","v":0}]
[]
[null,null,null,{"$f":"IF(I8=1,\"Network Outage Costs\",0)","v":"Network Outage Costs"},null,{"$f":"F29","v":2016},{"$f":"G29","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"IF(I8=1,\"Customer off supply\",0)","v":"Customer off supply"},"(minutes)",{"$f":"F31","v":18.651940298507462},{"$f":"G31","v":18.651940298507462},18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462,18.651940298507462]
[]
[null,null,null,{"$f":"IF(I8=1,\"Loss of F Factor Benefit\",0)","v":"Loss of F Factor Benefit"},null,{"$f":"F35","v":2016},{"$f":"G35","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"IF(I8=1,\"Loss of F Factor Benefit\",0)","v":"Loss of F Factor Benefit"},"(No. of fire start NOT avoided)"]
[]
[null,null,null,"Costs",null,{"$f":"F38","v":2016},{"$f":"G38","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,"Cost 1","($000)"]
[null,null,null,"Cost 2","($000)"]
[null,null,null,"Cost 3","($000)"]
[null,null,null,"Cost 4","($000)"]
[null,null,null,"Cost 5","($000)"]
[null,null,null,"Risk 1","($000)"]
[null,null,null,"Risk 2","($000)"]
[null,null,null,"Risk 3","($000)"]
[null,null,null,"Risk 4","($000)"]
[null,null,null,"Risk 5","($000)"]
[]
[null,null,null,{"$f":"\"Option 1: \"&+E16","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,null,null,null,{"$f":"G12","v":2016},{"$f":"F55+1","v":2017},{"$f":"G55+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"$D$27","v":"Annual Maintenance Costs"},"($000)",0,{"$f":"F56","v":0},{"$f":"G56","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"F55","v":2016},{"$f":"G55","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",{"$f":"(15157+10878)*1/670000","v":3.8858208955223877E-2},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$59))","v":3.8858208955223877E-2},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$59))","v":3.8858208955223877E-2},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$59))","v":3.8858208955223877E-2},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$59))","v":3.8858208955223877E-2},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$59))","v":3.8858208955223877E-2},{"$f":"F59","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$59)","v":3.8858208955223877E-2},{"$f":"L59","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$59)","v":3.8858208955223877E-2},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$59)","v":3.8858208955223877E-2},{"$f":"R59","v":3.8858208955223877E-2},{"$f":"IF($E$58=5,$X$59,0)","v":3.8858208955223877E-2},{"$f":"IF($E$58=5,$X$59,0)","v":3.8858208955223877E-2}]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",{"$f":"(15157+10878)*80/670000","v":3.1086567164179106},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$60))","v":3.1086567164179106},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$60))","v":3.1086567164179106},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$60))","v":3.1086567164179106},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$60))","v":3.1086567164179106},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$60))","v":3.1086567164179106},{"$f":"F60","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$60)","v":3.1086567164179106},{"$f":"L60","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$60)","v":3.1086567164179106},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$60)","v":3.1086567164179106},{"$f":"R60","v":3.1086567164179106},{"$f":"IF($E$58=5,$X$60,0)","v":3.1086567164179106},{"$f":"IF($E$58=5,$X$60,0)","v":3.1086567164179106}]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",null,{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$61))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$61))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$61))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$61))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$61))","v":0},null,{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$61)","v":0},null,{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$61)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$61)","v":0},null,{"$f":"IF($E$58=5,$X$61,0)","v":0},{"$f":"IF($E$58=5,$X$61,0)","v":0}]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$62))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$62))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$62))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$62))","v":0},{"$f":"IF($E$58=1,0,IF(OR($E$58=2,$E$58=3,$E$58=4,$E$58=5),$F$62))","v":0},null,{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2),0,$L$62)","v":0},null,{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$62)","v":0},{"$f":"IF(OR($E$58=1,$E$58=2,$E$58=3),0,$R$62)","v":0},null,{"$f":"IF($E$58=5,$X$62,0)","v":0},{"$f":"IF($E$58=5,$X$62,0)","v":0}]
[]
[null,null,null,{"$f":"$D$35","v":"Network Outage Costs"},null,{"$f":"G12","v":2016},{"$f":"F64+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"$D$36","v":"Customer off supply"},"(minutes)",{"$f":"F60","v":3.1086567164179106},{"$f":"G60","v":3.1086567164179106},3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106,3.1086567164179106]
[]
[null,null,null,{"$f":"D38","v":"Loss of F Factor Benefit"},null,{"$f":"G12","v":2016},{"$f":"F67+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"$D$39","v":"Loss of F Factor Benefit"},{"$f":"$E$39","v":"(No. of fire start NOT avoided)"}]
[]
[null,null,null,"Costs",null,{"$f":"G12","v":2016},{"$f":"F70+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$16","v":"Option 1: RTS Redevelopment"},{"$f":"$D$42","v":"Cost 1"},"($000)"]
[null,null,"Option 1: RTS Redevelopment",{"$f":"$D$43","v":"Cost 2"},"($000)"]
[null,null,"Option 1: RTS Redevelopment",{"$f":"$D$44","v":"Cost 3"},"($000)"]
[null,null,"Option 1: RTS Redevelopment",{"$f":"$D$45","v":"Cost 4"},"($000)"]
[null,null,"Option 1: RTS Redevelopment",{"$f":"$D$46","v":"Cost 5"},"($000)"]
[null,null,"Option 1: RTS Redevelopment","Risk 1","($000)"]
[null,null,"Option 1: RTS Redevelopment","Risk 2","($000)"]
[null,null,"Option 1: RTS Redevelopment","Risk 3","($000)"]
[null,null,"Option 1: RTS Redevelopment","Risk 4","($000)"]
[null,null,"Option 1: RTS Redevelopment","Risk 5","($000)"]
[]
[null,null,null,{"$f":"\"Option 2: \"&+E17","v":"Option 2: "}]
[]
[null,null,null,null,null,{"$f":"G12","v":2016},{"$f":"F84+1","v":2017},{"$f":"G84+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"$D$27","v":"Annual Maintenance Costs"},"($000)"]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"G12","v":2016},{"$f":"F87+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",0,{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$88))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$88))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$88))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$88))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$88))","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$88)","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$88)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$88)","v":0},null,{"$f":"IF($E$87=5,$X$88,0)","v":0},{"$f":"IF($E$87=5,$X$88,0)","v":0}]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",0,{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$89))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$89))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$89))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$89))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$89))","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$89)","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$89)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$89)","v":0},null,{"$f":"IF($E$87=5,$X$89,0)","v":0},{"$f":"IF($E$87=5,$X$89,0)","v":0}]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",null,{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$90))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$90))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$90))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$90))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$90))","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$90)","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$90)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$90)","v":0},null,{"$f":"IF($E$87=5,$X$90,0)","v":0},{"$f":"IF($E$87=5,$X$90,0)","v":0}]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$91))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$91))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$91))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$91))","v":0},{"$f":"IF($E$87=1,0,IF(OR($E$87=2,$E$87=3,$E$87=4,$E$87=5),$F$91))","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2),0,$L$91)","v":0},null,{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$91)","v":0},{"$f":"IF(OR($E$87=1,$E$87=2,$E$87=3),0,$R$91)","v":0},null,{"$f":"IF($E$87=5,$X$91,0)","v":0},{"$f":"IF($E$87=5,$X$91,0)","v":0}]
[]
[null,null,null,{"$f":"$D$35","v":"Network Outage Costs"},null,{"$f":"G12","v":2016},{"$f":"F93+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"$D$36","v":"Customer off supply"},"(minutes)"]
[]
[null,null,null,{"$f":"D97","v":"Loss of F Factor Benefit"},null,{"$f":"G12","v":2016},{"$f":"F96+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"$D$39","v":"Loss of F Factor Benefit"},{"$f":"$E$39","v":"(No. of fire start NOT avoided)"}]
[]
[null,null,null,"Costs",null,{"$f":"G12","v":2016},{"$f":"F99+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$17","v":"Option 2: "},{"$f":"$D$42","v":"Cost 1"},"($000)"]
[null,null,"Option 2: ",{"$f":"$D$43","v":"Cost 2"},"($000)"]
[null,null,"Option 2: ",{"$f":"$D$44","v":"Cost 3"},"($000)"]
[null,null,"Option 2: ",{"$f":"$D$45","v":"Cost 4"},"($000)"]
[null,null,"Option 2: ",{"$f":"$D$46","v":"Cost 5"},"($000)"]
[null,null,"Option 2: ","Risk 1","($000)"]
[null,null,"Option 2: ","Risk 2","($000)"]
[null,null,"Option 2: ","Risk 3","($000)"]
[null,null,"Option 2: ","Risk 4","($000)"]
[null,null,"Option 2: ","Risk 5","($000)"]
[]
[null,null,null,{"$f":"\"Option 3: \"&+E18","v":"Option 3: "}]
[]
[null,null,null,null,null,{"$f":"G12","v":2016},{"$f":"F113+1","v":2017},{"$f":"G113+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"$D$27","v":"Annual Maintenance Costs"},"($000)"]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"G12","v":2016},{"$f":"F116+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",null,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$117))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$117))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$117))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$117))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$117))","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$117)","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$117)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$117)","v":0},null,{"$f":"IF($E$116=5,$X$117,0)","v":0},{"$f":"IF($E$116=5,$X$117,0)","v":0}]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",null,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$118))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$118))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$118))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$118))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$118))","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$118)","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$118)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$118)","v":0},null,{"$f":"IF($E$116=5,$X$118,0)","v":0},{"$f":"IF($E$116=5,$X$118,0)","v":0}]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",null,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$119))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$119))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$119))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$119))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$119))","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$119)","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$119)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$119)","v":0},null,{"$f":"IF($E$116=5,$X$119,0)","v":0},{"$f":"IF($E$116=5,$X$119,0)","v":0}]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$120))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$120))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$120))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$120))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$120))","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$120)","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$120)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$120)","v":0},null,{"$f":"IF($E$116=5,$X$120,0)","v":0},{"$f":"IF($E$116=5,$X$120,0)","v":0}]
[]
[null,null,null,{"$f":"$D$35","v":"Network Outage Costs"},null,{"$f":"G12","v":2016},{"$f":"F122+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"$D$36","v":"Customer off supply"},"(minutes)"]
[]
[null,null,null,{"$f":"D126","v":"Loss of F Factor Benefit"},null,{"$f":"G12","v":2016},{"$f":"F125+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"$D$39","v":"Loss of F Factor Benefit"},{"$f":"$E$39","v":"(No. of fire start NOT avoided)"}]
[]
[null,null,null,"Costs",null,{"$f":"G12","v":2016},{"$f":"F128+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$18","v":"Option 3: "},{"$f":"$D$42","v":"Cost 1"},"($000)"]
[null,null,"Option 3: ",{"$f":"$D$43","v":"Cost 2"},"($000)"]
[null,null,"Option 3: ",{"$f":"$D$44","v":"Cost 3"},"($000)"]
[null,null,"Option 3: ",{"$f":"$D$45","v":"Cost 4"},"($000)"]
[null,null,"Option 3: ",{"$f":"$D$46","v":"Cost 5"},"($000)"]
[null,null,"Option 3: ","Risk 1","($000)"]
[null,null,"Option 3: ","Risk 2","($000)"]
[null,null,"Option 3: ","Risk 3","($000)"]
[null,null,"Option 3: ","Risk 4","($000)"]
[null,null,"Option 3: ","Risk 5","($000)"]
[]
[null,null,null,{"$f":"\"Option 4: \"&+E19","v":"Option 4: "}]
[]
[null,null,null,null,null,{"$f":"G12","v":2016},{"$f":"F142+1","v":2017},{"$f":"G142+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"$D$27","v":"Annual Maintenance Costs"},"($000)",0,0,0,0,{"$f":"I143","v":0},0,0,0,0,0,0]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"G12","v":2016},{"$f":"F145+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",0,{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$146))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$146))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$146))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$146))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$146))","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$146)","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$146)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$146)","v":0},null,{"$f":"IF($E$145=5,$X$146,0)","v":0},{"$f":"IF($E$145=5,$X$146,0)","v":0}]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",0,{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$147))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$147))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$147))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$147))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$147))","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$147)","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$147)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$147)","v":0},null,{"$f":"IF($E$145=5,$X$147,0)","v":0},{"$f":"IF($E$145=5,$X$147,0)","v":0}]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",0,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$148))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$148))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$148))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$148))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$148))","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$148)","v":0},null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$148)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$148)","v":0},null,{"$f":"IF($E$116=5,$X$148,0)","v":0},{"$f":"IF($E$116=5,$X$148,0)","v":0}]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$149))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$149))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$149))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$149))","v":0},{"$f":"IF($E$145=1,0,IF(OR($E$145=2,$E$145=3,$E$145=4,$E$145=5),$F$149))","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2),0,$L$149)","v":0},null,{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$149)","v":0},{"$f":"IF(OR($E$145=1,$E$145=2,$E$145=3),0,$R$149)","v":0},null,{"$f":"IF($E$145=5,$X$149,0)","v":0},{"$f":"IF($E$145=5,$X$149,0)","v":0}]
[]
[null,null,null,{"$f":"$D$35","v":"Network Outage Costs"},null,{"$f":"G12","v":2016},{"$f":"F151+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"$D$36","v":"Customer off supply"},"(minutes)",{"$f":"F147","v":0},{"$f":"G147","v":0},{"$f":"H147","v":0}]
[]
[null,null,null,{"$f":"D155","v":"Loss of F Factor Benefit"},null,{"$f":"G12","v":2016},{"$f":"F154+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"$D$39","v":"Loss of F Factor Benefit"},{"$f":"$E$39","v":"(No. of fire start NOT avoided)"}]
[]
[null,null,null,"Costs",null,{"$f":"G12","v":2016},{"$f":"F157+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$19","v":"Option 4: "},{"$f":"$D$42","v":"Cost 1"},"($000)"]
[null,null,"Option 4: ",{"$f":"$D$43","v":"Cost 2"},"($000)"]
[null,null,"Option 4: ",{"$f":"$D$44","v":"Cost 3"},"($000)"]
[null,null,"Option 4: ",{"$f":"$D$45","v":"Cost 4"},"($000)"]
[null,null,"Option 4: ",{"$f":"$D$46","v":"Cost 5"},"($000)"]
[null,null,"Option 4: ","Risk 1","($000)"]
[null,null,"Option 4: ","Risk 2","($000)"]
[null,null,"Option 4: ","Risk 3","($000)"]
[null,null,"Option 4: ","Risk 4","($000)"]
[null,null,"Option 4: ","Risk 5","($000)"]
[]
[null,null,null,{"$f":"\"Option 5: \"&+E20","v":"Option 5: "}]
[]
[null,null,null,null,null,{"$f":"G12","v":2016},{"$f":"F171+1","v":2017},{"$f":"G171+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"$D$27","v":"Annual Maintenance Costs"},"($000)"]
[]
[null,null,null,{"$f":"IF($I$8=1,\"Negative Impact on Revenue (STPIS)\",0)","v":"Negative Impact on Revenue (STPIS)"},5,{"$f":"G12","v":2016},{"$f":"F174+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"IF($I$8=1,\"SAIFI sustained\",0)","v":"SAIFI sustained"},"(no. of Interruption)",0,{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$175))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$175))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$175))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$175))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$175))","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$175)","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$175)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$175)","v":0},null,{"$f":"IF($E$174=5,$X$175,0)","v":0},{"$f":"IF($E$174=5,$X$175,0)","v":0}]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"IF($I$8=1,\"SAIDI accidental\",0)","v":"SAIDI accidental"},"(minutes)",0,{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$176))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$176))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$176))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$176))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$176))","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$176)","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$176)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$176)","v":0},null,{"$f":"IF($E$174=5,$X$176,0)","v":0},{"$f":"IF($E$174=5,$X$176,0)","v":0}]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"IF($I$8=1,\"MAIFI momentary\",0)","v":"MAIFI momentary"},"(no. of Interruption)",null,{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$177))","v":0},{"$f":"IF($E$116=1,0,IF(OR($E$116=2,$E$116=3,$E$116=4,$E$116=5),$F$177))","v":0},0,0,0,null,{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$177)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2),0,$L$177)","v":0},0,0,0,null,{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$177)","v":0},{"$f":"IF(OR($E$116=1,$E$116=2,$E$116=3),0,$R$177)","v":0},0,0,0,null,{"$f":"IF($E$116=5,$X$177,0)","v":0},{"$f":"IF($E$116=5,$X$177,0)","v":0}]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"IF($I$8=1,\"Call centre response\",0)","v":"Call centre response"},"(percentage)",null,{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$178))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$178))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$178))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$178))","v":0},{"$f":"IF($E$174=1,0,IF(OR($E$174=2,$E$174=3,$E$174=4,$E$174=5),$F$178))","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2),0,$L$178)","v":0},null,{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$178)","v":0},{"$f":"IF(OR($E$174=1,$E$174=2,$E$174=3),0,$R$178)","v":0},null,{"$f":"IF($E$174=5,$X$178,0)","v":0},{"$f":"IF($E$174=5,$X$178,0)","v":0}]
[]
[null,null,null,{"$f":"$D$35","v":"Network Outage Costs"},null,{"$f":"G12","v":2016},{"$f":"F180+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"$D$36","v":"Customer off supply"},"(minutes)",{"$f":"F176","v":0},{"$f":"G176","v":0}]
[]
[null,null,null,{"$f":"D184","v":"Loss of F Factor Benefit"},null,{"$f":"G12","v":2016},{"$f":"F183+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"$D$39","v":"Loss of F Factor Benefit"},{"$f":"$E$39","v":"(No. of fire start NOT avoided)"}]
[]
[null,null,null,"Costs",null,{"$f":"G12","v":2016},{"$f":"F186+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,{"$f":"$C$20","v":"Option 5: "},{"$f":"$D$42","v":"Cost 1"},"($000)"]
[null,null,"Option 5: ",{"$f":"$D$43","v":"Cost 2"},"($000)"]
[null,null,"Option 5: ",{"$f":"$D$44","v":"Cost 3"},"($000)"]
[null,null,"Option 5: ",{"$f":"$D$45","v":"Cost 4"},"($000)"]
[null,null,"Option 5: ",{"$f":"$D$46","v":"Cost 5"},"($000)"]
[null,null,"Option 5: ","Risk 1","($000)"]
[null,null,"Option 5: ","Risk 2","($000)"]
[null,null,"Option 5: ","Risk 3","($000)"]
[null,null,"Option 5: ","Risk 4","($000)"]
[null,null,"Option 5: ","Risk 5","($000)"]
[]
[null,null,{"$f":"IF(I8=1,\"Regulatory Investment Tests - Distribution (RIT-D)\",\"Regulatory Investment Test - NOT APPLICABLE\")","v":"Regulatory Investment Tests - Distribution (RIT-D)"}]
[]
[null,null,null,"Checklist"]
[]
[null,null,null,"Does the project contain augmentation component?",null,1]
[]
[null,null,null,{"$f":"IF(F202=1,\"Is the augmentation component over $5m?\",0)","v":"Is the augmentation component over $5m?"},null,2]
[]
[null,null,null,"Is this a reliability corrective action?",null,2]
[null,null,null,"*Reliability Corrective Action: any augmentation work above $5m required to meet the network service standards stipulated  under S5.1 or any other service standards required under the jurisdictional regulatory instruments (the Victorian code)."]
[null,null,null,{"$f":"IF(AND(F202=1,F204=1),\"Regulatory Investment Test is required!!!\",0)","v":0}]
[null,null,null,{"$f":"IF(OR(F202=2,F204=2),\"Regulatory Investment Test is not compulsory for this business case, but recommended.\",0)","v":"Regulatory Investment Test is not compulsory for this business case, but recommended."}]
[]
[]
[null,null,null,"Benefits"]
[]
[null,null,1,{"$f":"IF($F$206=1,\"VCR - NOT APPLICABLE\",\"Value of Electricity to Customers (VCR)\")","v":"Value of Electricity to Customers (VCR)"},"Rule 5.17.1 (c) 4 (ii)","Probability %",{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$24)","v":"\"Status Quo\" Reference Case"},{"$f":"IF($F$206=1,\" \",\"(MWh)\")","v":"(MWh)"}]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$53)","v":"Option 1: RTS Redevelopment"},"(MWh)"]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$82)","v":"Option 2: "},"(MWh)"]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$111)","v":"Option 3: "},"(MWh)"]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$140)","v":"Option 4: "},"(MWh)"]
[null,null,null,{"$f":"IF($F$206=1,\"VCR - N/A\",$D$169)","v":"Option 5: "},"(MWh)"]
[null,null,null,{"$f":"IF(F206=1,\"Reliability corrective actions are not capacity requirements therefore there is zero VCR benefit.\",0)","v":0}]
[null,null,2,"Changes in Voluntary Load Curtailment","Rule 5.17.1 (c) 4 (i)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"(MWh)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"(MWh)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"(MWh)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"(MWh)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"(MWh)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"(MWh)"]
[]
[null,null,3,"Changes in Costs to Other Parties","Rule 5.17.1 (c) 4 (iii)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"($000)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"($000)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"($000)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"($000)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"($000)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"($000)"]
[]
[null,null,4,"Difference in Timing (capex)","Rule 5.17.1 (c) 4 (iv)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"Pending AER guideline"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},{"$f":"E239","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},{"$f":"E240","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},{"$f":"E241","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},{"$f":"E242","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},{"$f":"E243","v":"Pending AER guideline"}]
[]
[null,null,5,"Changes in Load Transfer Capacity ","Rule 5.17.1 (c) 4 (v)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"(MWh)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"(MWh)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"(MWh)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"(MWh)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"(MWh)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"(MWh)"]
[]
[null,null,6,"Option Value","Rule 5.17.1 (c) 4 (vi)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"Pending AER guideline"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},{"$f":"E255","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},{"$f":"E256","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},{"$f":"E257","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},{"$f":"E258","v":"Pending AER guideline"}]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},{"$f":"E259","v":"Pending AER guideline"}]
[]
[null,null,7,"Avoided Network Losses","Rule 5.17.1 (c) 4 (vii)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"(MWh)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"(MWh)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"(MWh)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"(MWh)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"(MWh)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"(MWh)"]
[]
[null,null,8,"Other Benefits","Rule 5.17.1 (c) 4 (viii)",null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"To be determined by the AER"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},{"$f":"E271","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},{"$f":"E272","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},{"$f":"E273","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},{"$f":"E274","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},{"$f":"E275","v":"To be determined by the AER"}]
[]
[]
[]
[null,null,null,"Benefits that may be considered if RIT-D is NOT compulsory"]
[null,null,null,"*(Not for the use of regulatory compliance but for internal advisory purposes only)"]
[]
[null,null,null,"Avoided Environmental Impact",null,null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"($000)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"($000)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"($000)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"($000)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"($000)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"($000)"]
[]
[null,null,null,"Community Health and Safety",null,null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"($000)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"($000)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"($000)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"($000)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"($000)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"($000)"]
[]
[null,null,null,"Other Benefits",null,null,{"$f":"G$186","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"($000)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"($000)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"($000)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"($000)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"($000)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"($000)"]
[]
[]
[null,null,null,"Costs"]
[]
[null,null,null,"Annualised Costs - Asset Useful Life*","Rule 5.17.1 (c) 6 (i)",{"$f":"F12","v":2015},2016,2017,2018,2019,2020]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"(years)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"(years)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"(years)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"(years)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"(years)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"(years)"]
[null,null,null,"* Note (asset useful life):"]
[null,null,null,"- to use the asset life of the biggest capex component as a proxy; or"]
[null,null,null,"- to use the weighted average asset life for the project."]
[]
[null,null,null,"O&M Costs","Rule 5.17.1 (c) 6 (ii)",null,{"$f":"G12","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"(% of Capex)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"(% of Capex)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"(% of Capex)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"(% of Capex)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"(% of Capex)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"(% of Capex)"]
[]
[null,null,null,"Compliance and Admin Costs","Rule 5.17.1 (c) 6 (iii)"]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"($000)"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},"($000)"]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},"($000)"]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},"($000)"]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},"($000)"]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},"($000)"]
[]
[null,null,null,"Other Costs","Rule 5.17.1 (c) 6 (iv)"]
[null,null,null,{"$f":"$D$24","v":"\"Status Quo\" Reference Case"},"To be determined by the AER"]
[null,null,null,{"$f":"$D$53","v":"Option 1: RTS Redevelopment"},{"$f":"E338","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$82","v":"Option 2: "},{"$f":"E339","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$111","v":"Option 3: "},{"$f":"E340","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$140","v":"Option 4: "},{"$f":"E341","v":"To be determined by the AER"}]
[null,null,null,{"$f":"$D$169","v":"Option 5: "},{"$f":"E342","v":"To be determined by the AER"}]
[]
[]
[null,null,"Sensitivity Analysis"]
[]
[null,null,null,"Sensitivity testing level",2]
[]
[null,null,null,null,null,null,{"$f":"'Administrator Input'!F69","v":"Capex"},{"$f":"'Administrator Input'!G69","v":"Opex"},{"$f":"'Administrator Input'!H69","v":"Discount Rate"},"SAIDI","SAIFI","MAIFI"]
[null,null,null,null,null,{"$f":"'Administrator Input'!D68","v":"Best Case Scenario"},{"$f":"IF($E$348=1,'Administrator Input'!F70,IF($E$348=2,'Administrator Input'!F71,IF($E$348=3,'Administrator Input'!F72,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!G70,IF($E$348=2,'Administrator Input'!G71,IF($E$348=3,'Administrator Input'!G72,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!H70,IF($E$348=2,'Administrator Input'!H71,IF($E$348=3,'Administrator Input'!H72,0)))","v":-0.01},{"$f":"IF($E$348=1,'Administrator Input'!I70,IF($E$348=2,'Administrator Input'!I71,IF($E$348=3,'Administrator Input'!I72,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!J70,IF($E$348=2,'Administrator Input'!J71,IF($E$348=3,'Administrator Input'!J72,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!K70,IF($E$348=2,'Administrator Input'!K71,IF($E$348=3,'Administrator Input'!K72,0)))","v":-0.1}]
[null,null,null,null,null,{"$f":"'Administrator Input'!D73","v":"Worst Case Scenario"},{"$f":"IF($E$348=1,'Administrator Input'!F75,IF($E$348=2,'Administrator Input'!F76,IF($E$348=3,'Administrator Input'!F77,0)))","v":0.1},{"$f":"IF($E$348=1,'Administrator Input'!G75,IF($E$348=2,'Administrator Input'!G76,IF($E$348=3,'Administrator Input'!G77,0)))","v":0.1},{"$f":"IF($E$348=1,'Administrator Input'!H75,IF($E$348=2,'Administrator Input'!H76,IF($E$348=3,'Administrator Input'!H77,0)))","v":0.01},{"$f":"IF($E$348=1,'Administrator Input'!I75,IF($E$348=2,'Administrator Input'!I76,IF($E$348=3,'Administrator Input'!I77,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!J75,IF($E$348=2,'Administrator Input'!J76,IF($E$348=3,'Administrator Input'!J77,0)))","v":-0.1},{"$f":"IF($E$348=1,'Administrator Input'!K75,IF($E$348=2,'Administrator Input'!K76,IF($E$348=3,'Administrator Input'!K77,0)))","v":-0.1}]
[]
[null,null,null,null,null,"Note: User defined allows the use to determine the most likely uppper and lower bounds of the sensitivity analysis"]
[null,null,null,null,null,"Note: If using the 'User Defined' all variables must be must be over-written (base assumption is zero)"]
[]
[null,null,{"$f":"\"Version \"&+'Version Control'!B24","v":"Version 1.4"},null,{"$f":"\"Date Issued\"","v":"Date Issued"},{"$f":"'Version Control'!E3","v":"2015-06-03"},null,null,"Review Date",{"$f":"F357+365","v":"2016-06-02"},null,{"$f":"\"Printed on \"&DAY(TODAY())&\"/\"&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Printed on 4/1/2016"}]

{"sheet":"User Working Sheet","index":2,"n_rows":5,"n_cols":27,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"$000, nominal"]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,{"$f":"'User Input'!E6","v":2015},{"$f":"G5+1","v":2016},{"$f":"H5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]

{"sheet":"Failure over time","index":3,"n_rows":45,"n_cols":28,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"CB"]
[null,null,null,0.47877932366608461]
[null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"Years",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Probability of failure",{"$f":"1/'User Working Sheet'!J109","v":{"$error":"#DIV/0!"}},{"$f":"C7*(1+$D$4)","v":{"$error":"#DIV/0!"}},{"$f":"D7*(1+$D$4)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[null,"1/2 BUS"]
[null,null,null,0.3492912518450782]
[]
[null,"Years",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Probability of failure",{"$f":"1/'User Working Sheet'!J110","v":{"$error":"#DIV/0!"}},{"$f":"C15*(1+$D$12)","v":{"$error":"#DIV/0!"}},{"$f":"D15*(1+$D$12)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[null,"BUS TRIP"]
[null,null,null,0.31102260048669939]
[]
[null,"Years",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Probability of failure",{"$f":"1/'User Working Sheet'!J111","v":{"$error":"#DIV/0!"}},{"$f":"C25*(1+$D$22)","v":{"$error":"#DIV/0!"}},{"$f":"D25*(1+$D$22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[null,"ZSS"]
[null,null,null,0.58498922965232358]
[]
[null,"Years",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,"Probability of failure",{"$f":"1/'User Working Sheet'!J112","v":{"$error":"#DIV/0!"}},{"$f":"C35*(1+$D$32)","v":{"$error":"#DIV/0!"}},{"$f":"D35*(1+$D$32)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
[]
[]
[]
[]
[]
[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,24,25,26]
[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,{"$f":"Y45*(1+$D$42)","v":0},0,0]

{"sheet":"Calculations","index":4,"n_rows":242,"n_cols":25,"rows_kept":242,"cut":false,"hidden":false,"merged":[]}
[]
[null,"$000, nominal",null,null,"CAPITAL EXPENDITURE PROPOSAL"]
[null,null,null,null,{"$f":"'User Input'!E4","v":"RTS Redevelopment"}]
[null,"Discount Rate",null,{"$f":"IF('User Input'!I8=1,'Administrator Input'!F6,'Administrator Input'!G6)","v":6.2199999999999998E-2}]
[null,null,null,null,{"$f":"'User Input'!E6","v":2015},{"$f":"E5+1","v":2016},{"$f":"F5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,null,"t=",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Inflation (%)",null,null,null,{"$f":"'Administrator Input'!F35","v":2.7E-2},{"$f":"+$F$8","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Inflation Index",null,null,1,{"$f":"E9+(+E9*F8)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409998,1.1424895015539067,1.1733367180958623,1.2050168094844504,1.2375522633405307,1.270966174450725,1.3052822611608945,1.3405248822122386,1.3767190540319691,1.4138904684908322,1.4520655111400846,1.4912712799408669,1.5315356044992703,1.5728870658207506,1.6153550165979109,1.6589696020460545,1.703761781301298]
[]
[null,{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E13:Y13)","v":0},{"$f":"'User Input'!F15","v":0},{"$f":"'User Input'!G15*F$9","v":0},{"$f":"'User Input'!H15*G$9","v":0},{"$f":"'User Input'!I15*H$9","v":0},{"$f":"'User Input'!J15*I$9","v":0},{"$f":"'User Input'!K15*J$9","v":0},{"$f":"'User Input'!L15*K$9","v":0},{"$f":"'User Input'!M15*L$9","v":0},{"$f":"'User Input'!N15*M$9","v":0},{"$f":"'User Input'!O15*N$9","v":0},{"$f":"'User Input'!P15*O$9","v":0},{"$f":"'User Input'!Q15*P$9","v":0},{"$f":"'User Input'!R15*Q$9","v":0},{"$f":"'User Input'!S15*R$9","v":0},{"$f":"'User Input'!T15*S$9","v":0},{"$f":"'User Input'!U15*T$9","v":0},{"$f":"'User Input'!V15*U$9","v":0},{"$f":"'User Input'!W15*V$9","v":0},{"$f":"'User Input'!X15*W$9","v":0},{"$f":"'User Input'!Y15*X$9","v":0},{"$f":"'User Input'!Z15*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D27","v":"Annual Maintenance Costs"},0,{"$f":"'User Input'!F27","v":0},{"$f":"'User Input'!G27*F$9","v":0},{"$f":"'User Input'!H27*G$9","v":0},{"$f":"'User Input'!I27*H$9","v":0},{"$f":"'User Input'!J27*I$9","v":0},{"$f":"'User Input'!K27*J$9","v":0},{"$f":"'User Input'!L27*K$9","v":0},{"$f":"'User Input'!M27*L$9","v":0},{"$f":"'User Input'!N27*M$9","v":0},{"$f":"'User Input'!O27*N$9","v":0},{"$f":"'User Input'!P27*O$9","v":0},{"$f":"'User Input'!Q27*P$9","v":0},{"$f":"'User Input'!R27*Q$9","v":0},{"$f":"'User Input'!S27*R$9","v":0},{"$f":"'User Input'!T27*S$9","v":0},{"$f":"'User Input'!U27*T$9","v":0},{"$f":"'User Input'!V27*U$9","v":0},{"$f":"'User Input'!W27*V$9","v":0},{"$f":"'User Input'!X27*W$9","v":0},{"$f":"'User Input'!Y27*X$9","v":0},{"$f":"'User Input'!Z27*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D29","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,"SAIFI sustained ",72020.773279745845,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F30*'Administrator Input'!$F$41*G9,0)","v":2950.911350865671},{"$f":"IF('User Input'!$I$8=1,'User Input'!G30*'Administrator Input'!$F$41*H9,0)","v":3030.5859573390439},{"$f":"IF('User Input'!$I$8=1,'User Input'!H30*'Administrator Input'!$F$41*I9,0)","v":3112.4117781871983},{"$f":"IF('User Input'!$I$8=1,'User Input'!I30*'Administrator Input'!$F$41*J9,0)","v":3196.4468961982525},{"$f":"IF('User Input'!$I$8=1,'User Input'!J30*'Administrator Input'!$F$41*K9,0)","v":3282.7509623956053},{"$f":"IF('User Input'!$I$8=1,'User Input'!K30*'Administrator Input'!$F$41*L9,0)","v":3371.3852383802864},{"$f":"IF('User Input'!$I$8=1,'User Input'!L30*'Administrator Input'!$F$41*M9,0)","v":3462.4126398165545},{"$f":"IF('User Input'!$I$8=1,'User Input'!M30*'Administrator Input'!$F$41*N9,0)","v":3555.8977810916012},{"$f":"IF('User Input'!$I$8=1,'User Input'!N30*'Administrator Input'!$F$41*O9,0)","v":3651.9070211810745},{"$f":"IF('User Input'!$I$8=1,'User Input'!O30*'Administrator Input'!$F$41*P9,0)","v":3750.508510752963},{"$f":"IF('User Input'!$I$8=1,'User Input'!P30*'Administrator Input'!$F$41*Q9,0)","v":3851.7722405432933},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q30*'Administrator Input'!$F$41*R9,0)","v":3955.7700910379622},{"$f":"IF('User Input'!$I$8=1,'User Input'!R30*'Administrator Input'!$F$41*S9,0)","v":4062.575883495987},{"$f":"IF('User Input'!$I$8=1,'User Input'!S30*'Administrator Input'!$F$41*T9,0)","v":4172.2654323503784},{"$f":"IF('User Input'!$I$8=1,'User Input'!T30*'Administrator Input'!$F$41*U9,0)","v":4284.9165990238389},{"$f":"IF('User Input'!$I$8=1,'User Input'!U30*'Administrator Input'!$F$41*V9,0)","v":4400.6093471974818},{"$f":"IF('User Input'!$I$8=1,'User Input'!V30*'Administrator Input'!$F$41*W9,0)","v":4519.4257995718144},{"$f":"IF('User Input'!$I$8=1,'User Input'!W30*'Administrator Input'!$F$41*X9,0)","v":4641.4502961602539},{"$f":"IF('User Input'!$I$8=1,'User Input'!X30*'Administrator Input'!$F$41*Y9,0)","v":4766.7694541565807}]
[null,null,"SAIDI accidental ",264076.16869240144,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F31*'Administrator Input'!$F$42*G9,0)","v":10820.008286507462},{"$f":"IF('User Input'!$I$8=1,'User Input'!G31*'Administrator Input'!$F$42*H9,0)","v":11112.148510243163},{"$f":"IF('User Input'!$I$8=1,'User Input'!H31*'Administrator Input'!$F$42*I9,0)","v":11412.176520019728},{"$f":"IF('User Input'!$I$8=1,'User Input'!I31*'Administrator Input'!$F$42*J9,0)","v":11720.30528606026},{"$f":"IF('User Input'!$I$8=1,'User Input'!J31*'Administrator Input'!$F$42*K9,0)","v":12036.753528783887},{"$f":"IF('User Input'!$I$8=1,'User Input'!K31*'Administrator Input'!$F$42*L9,0)","v":12361.745874061051},{"$f":"IF('User Input'!$I$8=1,'User Input'!L31*'Administrator Input'!$F$42*M9,0)","v":12695.513012660702},{"$f":"IF('User Input'!$I$8=1,'User Input'!M31*'Administrator Input'!$F$42*N9,0)","v":13038.29186400254},{"$f":"IF('User Input'!$I$8=1,'User Input'!N31*'Administrator Input'!$F$42*O9,0)","v":13390.325744330608},{"$f":"IF('User Input'!$I$8=1,'User Input'!O31*'Administrator Input'!$F$42*P9,0)","v":13751.864539427534},{"$f":"IF('User Input'!$I$8=1,'User Input'!P31*'Administrator Input'!$F$42*Q9,0)","v":14123.164881992077},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q31*'Administrator Input'!$F$42*R9,0)","v":14504.490333805863},{"$f":"IF('User Input'!$I$8=1,'User Input'!R31*'Administrator Input'!$F$42*S9,0)","v":14896.111572818621},{"$f":"IF('User Input'!$I$8=1,'User Input'!S31*'Administrator Input'!$F$42*T9,0)","v":15298.306585284723},{"$f":"IF('User Input'!$I$8=1,'User Input'!T31*'Administrator Input'!$F$42*U9,0)","v":15711.360863087411},{"$f":"IF('User Input'!$I$8=1,'User Input'!U31*'Administrator Input'!$F$42*V9,0)","v":16135.56760639077},{"$f":"IF('User Input'!$I$8=1,'User Input'!V31*'Administrator Input'!$F$42*W9,0)","v":16571.227931763322},{"$f":"IF('User Input'!$I$8=1,'User Input'!W31*'Administrator Input'!$F$42*X9,0)","v":17018.65108592093},{"$f":"IF('User Input'!$I$8=1,'User Input'!X31*'Administrator Input'!$F$42*Y9,0)","v":17478.154665240796}]
[null,null,"MAIFI momentary ",0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F32*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G32*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H32*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I32*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J32*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K32*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L32*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M32*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N32*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O32*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P32*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q32*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R32*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S32*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T32*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U32*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V32*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W32*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X32*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,"Call centre response ",0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F33*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G33*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H33*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I33*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J33*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K33*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L33*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M33*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N33*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O33*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P33*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q33*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R33*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S33*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T33*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U33*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V33*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W33*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X33*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D35","v":"Network Outage Costs"},19174.766147640919,{"$f":"'User Input'!F36*'Administrator Input'!$F$49*E9","v":1053.8346268656717},{"$f":"'User Input'!G36*'Administrator Input'!$F$49*F9","v":1082.2881617910448},{"$f":"'User Input'!H36*'Administrator Input'!$F$49*G9","v":1111.5099421594027},{"$f":"'User Input'!I36*'Administrator Input'!$F$49*H9","v":1141.5207105977067},{"$f":"'User Input'!J36*'Administrator Input'!$F$49*I9","v":1172.3417697838447},{"$f":"'User Input'!K36*'Administrator Input'!$F$49*J9","v":1203.9949975680086},{"$f":"'User Input'!L36*'Administrator Input'!$F$49*K9","v":1236.5028625023449},{"$f":"'User Input'!M36*'Administrator Input'!$F$49*L9","v":1269.888439789908},{"$f":"'User Input'!N36*'Administrator Input'!$F$49*M9","v":1304.1754276642357},{"$f":"'User Input'!O36*'Administrator Input'!$F$49*N9","v":1339.3881642111701},{"$f":"'User Input'!P36*'Administrator Input'!$F$49*O9","v":1375.5516446448714},{"$f":"'User Input'!Q36*'Administrator Input'!$F$49*P9","v":1412.6915390502829},{"$f":"'User Input'!R36*'Administrator Input'!$F$49*Q9","v":1450.8342106046407},{"$f":"'User Input'!S36*'Administrator Input'!$F$49*R9","v":1490.0067342909658},{"$f":"'User Input'!T36*'Administrator Input'!$F$49*S9","v":1530.2369161168219},{"$f":"'User Input'!U36*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V36*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W36*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X36*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y36*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z36*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D39","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z39*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D42","v":"Cost 1"},0,{"$f":"'User Input'!F42","v":0},{"$f":"'User Input'!G42*F$9","v":0},{"$f":"'User Input'!H42*G$9","v":0},{"$f":"'User Input'!I42*H$9","v":0},{"$f":"'User Input'!J42*I$9","v":0},{"$f":"'User Input'!K42*J$9","v":0},{"$f":"'User Input'!L42*K$9","v":0},{"$f":"'User Input'!M42*L$9","v":0},{"$f":"'User Input'!N42*M$9","v":0},{"$f":"'User Input'!O42*N$9","v":0},{"$f":"'User Input'!P42*O$9","v":0},{"$f":"'User Input'!Q42*P$9","v":0},{"$f":"'User Input'!R42*Q$9","v":0},{"$f":"'User Input'!S42*R$9","v":0},{"$f":"'User Input'!T42*S$9","v":0},{"$f":"'User Input'!U42*T$9","v":0},{"$f":"'User Input'!V42*U$9","v":0},{"$f":"'User Input'!W42*V$9","v":0},{"$f":"'User Input'!X42*W$9","v":0},{"$f":"'User Input'!Y42*X$9","v":0},{"$f":"'User Input'!Z42*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D43","v":"Cost 2"},0,{"$f":"'User Input'!F43","v":0},{"$f":"'User Input'!G43*F$9","v":0},{"$f":"'User Input'!H43*G$9","v":0},{"$f":"'User Input'!I43*H$9","v":0},{"$f":"'User Input'!J43*I$9","v":0},{"$f":"'User Input'!K43*J$9","v":0},{"$f":"'User Input'!L43*K$9","v":0},{"$f":"'User Input'!M43*L$9","v":0},{"$f":"'User Input'!N43*M$9","v":0},{"$f":"'User Input'!O43*N$9","v":0},{"$f":"'User Input'!P43*O$9","v":0},{"$f":"'User Input'!Q43*P$9","v":0},{"$f":"'User Input'!R43*Q$9","v":0},{"$f":"'User Input'!S43*R$9","v":0},{"$f":"'User Input'!T43*S$9","v":0},{"$f":"'User Input'!U43*T$9","v":0},{"$f":"'User Input'!V43*U$9","v":0},{"$f":"'User Input'!W43*V$9","v":0},{"$f":"'User Input'!X43*W$9","v":0},{"$f":"'User Input'!Y43*X$9","v":0},{"$f":"'User Input'!Z43*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D44","v":"Cost 3"},0,{"$f":"'User Input'!F44","v":0},{"$f":"'User Input'!G44*F$9","v":0},{"$f":"'User Input'!H44*G$9","v":0},{"$f":"'User Input'!I44*H$9","v":0},{"$f":"'User Input'!J44*I$9","v":0},{"$f":"'User Input'!K44*J$9","v":0},{"$f":"'User Input'!L44*K$9","v":0},{"$f":"'User Input'!M44*L$9","v":0},{"$f":"'User Input'!N44*M$9","v":0},{"$f":"'User Input'!O44*N$9","v":0},{"$f":"'User Input'!P44*O$9","v":0},{"$f":"'User Input'!Q44*P$9","v":0},{"$f":"'User Input'!R44*Q$9","v":0},{"$f":"'User Input'!S44*R$9","v":0},{"$f":"'User Input'!T44*S$9","v":0},{"$f":"'User Input'!U44*T$9","v":0},{"$f":"'User Input'!V44*U$9","v":0},{"$f":"'User Input'!W44*V$9","v":0},{"$f":"'User Input'!X44*W$9","v":0},{"$f":"'User Input'!Y44*X$9","v":0},{"$f":"'User Input'!Z44*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D45","v":"Cost 4"},0,{"$f":"'User Input'!F45","v":0},{"$f":"'User Input'!G45*F$9","v":0},{"$f":"'User Input'!H45*G$9","v":0},{"$f":"'User Input'!I45*H$9","v":0},{"$f":"'User Input'!J45*I$9","v":0},{"$f":"'User Input'!K45*J$9","v":0},{"$f":"'User Input'!L45*K$9","v":0},{"$f":"'User Input'!M45*L$9","v":0},{"$f":"'User Input'!N45*M$9","v":0},{"$f":"'User Input'!O45*N$9","v":0},{"$f":"'User Input'!P45*O$9","v":0},{"$f":"'User Input'!Q45*P$9","v":0},{"$f":"'User Input'!R45*Q$9","v":0},{"$f":"'User Input'!S45*R$9","v":0},{"$f":"'User Input'!T45*S$9","v":0},{"$f":"'User Input'!U45*T$9","v":0},{"$f":"'User Input'!V45*U$9","v":0},{"$f":"'User Input'!W45*V$9","v":0},{"$f":"'User Input'!X45*W$9","v":0},{"$f":"'User Input'!Y45*X$9","v":0},{"$f":"'User Input'!Z45*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D46","v":"Cost 5"},0,{"$f":"'User Input'!F46","v":0},{"$f":"'User Input'!G46*F$9","v":0},{"$f":"'User Input'!H46*G$9","v":0},{"$f":"'User Input'!I46*H$9","v":0},{"$f":"'User Input'!J46*I$9","v":0},{"$f":"'User Input'!K46*J$9","v":0},{"$f":"'User Input'!L46*K$9","v":0},{"$f":"'User Input'!M46*L$9","v":0},{"$f":"'User Input'!N46*M$9","v":0},{"$f":"'User Input'!O46*N$9","v":0},{"$f":"'User Input'!P46*O$9","v":0},{"$f":"'User Input'!Q46*P$9","v":0},{"$f":"'User Input'!R46*Q$9","v":0},{"$f":"'User Input'!S46*R$9","v":0},{"$f":"'User Input'!T46*S$9","v":0},{"$f":"'User Input'!U46*T$9","v":0},{"$f":"'User Input'!V46*U$9","v":0},{"$f":"'User Input'!W46*V$9","v":0},{"$f":"'User Input'!X46*W$9","v":0},{"$f":"'User Input'!Y46*X$9","v":0},{"$f":"'User Input'!Z46*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D47","v":"Risk 1"},0,{"$f":"'User Input'!F47","v":0},{"$f":"'User Input'!G47*F$9","v":0},{"$f":"'User Input'!H47*G$9","v":0},{"$f":"'User Input'!I47*H$9","v":0},{"$f":"'User Input'!J47*I$9","v":0},{"$f":"'User Input'!K47*J$9","v":0},{"$f":"'User Input'!L47*K$9","v":0},{"$f":"'User Input'!M47*L$9","v":0},{"$f":"'User Input'!N47*M$9","v":0},{"$f":"'User Input'!O47*N$9","v":0},{"$f":"'User Input'!P47*O$9","v":0},{"$f":"'User Input'!Q47*P$9","v":0},{"$f":"'User Input'!R47*Q$9","v":0},{"$f":"'User Input'!S47*R$9","v":0},{"$f":"'User Input'!T47*S$9","v":0},{"$f":"'User Input'!U47*T$9","v":0},{"$f":"'User Input'!V47*U$9","v":0},{"$f":"'User Input'!W47*V$9","v":0},{"$f":"'User Input'!X47*W$9","v":0},{"$f":"'User Input'!Y47*X$9","v":0},{"$f":"'User Input'!Z47*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D48","v":"Risk 2"},0,{"$f":"'User Input'!F48","v":0},{"$f":"'User Input'!G48*F$9","v":0},{"$f":"'User Input'!H48*G$9","v":0},{"$f":"'User Input'!I48*H$9","v":0},{"$f":"'User Input'!J48*I$9","v":0},{"$f":"'User Input'!K48*J$9","v":0},{"$f":"'User Input'!L48*K$9","v":0},{"$f":"'User Input'!M48*L$9","v":0},{"$f":"'User Input'!N48*M$9","v":0},{"$f":"'User Input'!O48*N$9","v":0},{"$f":"'User Input'!P48*O$9","v":0},{"$f":"'User Input'!Q48*P$9","v":0},{"$f":"'User Input'!R48*Q$9","v":0},{"$f":"'User Input'!S48*R$9","v":0},{"$f":"'User Input'!T48*S$9","v":0},{"$f":"'User Input'!U48*T$9","v":0},{"$f":"'User Input'!V48*U$9","v":0},{"$f":"'User Input'!W48*V$9","v":0},{"$f":"'User Input'!X48*W$9","v":0},{"$f":"'User Input'!Y48*X$9","v":0},{"$f":"'User Input'!Z48*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D49","v":"Risk 3"},0,{"$f":"'User Input'!F49","v":0},{"$f":"'User Input'!G49*F$9","v":0},{"$f":"'User Input'!H49*G$9","v":0},{"$f":"'User Input'!I49*H$9","v":0},{"$f":"'User Input'!J49*I$9","v":0},{"$f":"'User Input'!K49*J$9","v":0},{"$f":"'User Input'!L49*K$9","v":0},{"$f":"'User Input'!M49*L$9","v":0},{"$f":"'User Input'!N49*M$9","v":0},{"$f":"'User Input'!O49*N$9","v":0},{"$f":"'User Input'!P49*O$9","v":0},{"$f":"'User Input'!Q49*P$9","v":0},{"$f":"'User Input'!R49*Q$9","v":0},{"$f":"'User Input'!S49*R$9","v":0},{"$f":"'User Input'!T49*S$9","v":0},{"$f":"'User Input'!U49*T$9","v":0},{"$f":"'User Input'!V49*U$9","v":0},{"$f":"'User Input'!W49*V$9","v":0},{"$f":"'User Input'!X49*W$9","v":0},{"$f":"'User Input'!Y49*X$9","v":0},{"$f":"'User Input'!Z49*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D50","v":"Risk 4"},0,{"$f":"'User Input'!F50","v":0},{"$f":"'User Input'!G50*F$9","v":0},{"$f":"'User Input'!H50*G$9","v":0},{"$f":"'User Input'!I50*H$9","v":0},{"$f":"'User Input'!J50*I$9","v":0},{"$f":"'User Input'!K50*J$9","v":0},{"$f":"'User Input'!L50*K$9","v":0},{"$f":"'User Input'!M50*L$9","v":0},{"$f":"'User Input'!N50*M$9","v":0},{"$f":"'User Input'!O50*N$9","v":0},{"$f":"'User Input'!P50*O$9","v":0},{"$f":"'User Input'!Q50*P$9","v":0},{"$f":"'User Input'!R50*Q$9","v":0},{"$f":"'User Input'!S50*R$9","v":0},{"$f":"'User Input'!T50*S$9","v":0},{"$f":"'User Input'!U50*T$9","v":0},{"$f":"'User Input'!V50*U$9","v":0},{"$f":"'User Input'!W50*V$9","v":0},{"$f":"'User Input'!X50*W$9","v":0},{"$f":"'User Input'!Y50*X$9","v":0},{"$f":"'User Input'!Z50*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D51","v":"Risk 5"},0,{"$f":"'User Input'!F51","v":0},{"$f":"'User Input'!G51*F$9","v":0},{"$f":"'User Input'!H51*G$9","v":0},{"$f":"'User Input'!I51*H$9","v":0},{"$f":"'User Input'!J51*I$9","v":0},{"$f":"'User Input'!K51*J$9","v":0},{"$f":"'User Input'!L51*K$9","v":0},{"$f":"'User Input'!M51*L$9","v":0},{"$f":"'User Input'!N51*M$9","v":0},{"$f":"'User Input'!O51*N$9","v":0},{"$f":"'User Input'!P51*O$9","v":0},{"$f":"'User Input'!Q51*P$9","v":0},{"$f":"'User Input'!R51*Q$9","v":0},{"$f":"'User Input'!S51*R$9","v":0},{"$f":"'User Input'!T51*S$9","v":0},{"$f":"'User Input'!U51*T$9","v":0},{"$f":"'User Input'!V51*U$9","v":0},{"$f":"'User Input'!W51*V$9","v":0},{"$f":"'User Input'!X51*W$9","v":0},{"$f":"'User Input'!Y51*X$9","v":0},{"$f":"'User Input'!Z51*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E32:Y32)","v":355271.70811978815},{"$f":"SUM(E13:E31)","v":1053.8346268656717},{"$f":"SUM(F13:F31)","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E33:Y33)","v":186780.93242365232},{"$f":"E32/(1+$D$4)^E$7","v":1053.8346268656717},{"$f":"F32/(1+$D$4)^F$7","v":1018.9118450301683},13190.499508550227,12753.3825977039,12330.75120301441,11922.125292313873,11527.040741109346,{"$f":"L32/(1+$D$4)^L$7","v":11145.048805422046},10775.715612096068,10418.621665997611,10073.361373545042,9739.54258202858,9416.7861341963398,9104.7254376008641,8803.0060482169902,7875.6109550570436,7614.6229060850919,7362.2836796736856,7118.3066644933861,6882.414747161276,6654.3399974907079]
[]
[null,{"$f":"'User Input'!D53","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E37:Y37)","v":6785.0003634402492},{"$f":"'User Input'!F16","v":479},{"$f":"'User Input'!G16*F$9","v":3412.969734228469},{"$f":"'User Input'!H16*G$9","v":1745.8276650257021},{"$f":"'User Input'!I16*H$9","v":1147.2029641860777},{"$f":"'User Input'!J16*I$9","v":0},{"$f":"'User Input'!K16*J$9","v":0},{"$f":"'User Input'!L16*K$9","v":0},{"$f":"'User Input'!M16*L$9","v":0},{"$f":"'User Input'!N16*M$9","v":0},{"$f":"'User Input'!O16*N$9","v":0},{"$f":"'User Input'!P16*O$9","v":0},{"$f":"'User Input'!Q16*P$9","v":0},{"$f":"'User Input'!R16*Q$9","v":0},{"$f":"'User Input'!S16*R$9","v":0},{"$f":"'User Input'!T16*S$9","v":0},{"$f":"'User Input'!U16*T$9","v":0},{"$f":"'User Input'!V16*U$9","v":0},{"$f":"'User Input'!W16*V$9","v":0},{"$f":"'User Input'!X16*W$9","v":0},{"$f":"'User Input'!Y16*X$9","v":0},{"$f":"'User Input'!Z16*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D56","v":"Annual Maintenance Costs"},{"$f":"SUM(E38:Y38)","v":0},{"$f":"'User Input'!F56","v":0},{"$f":"'User Input'!G56*F$9","v":0},{"$f":"'User Input'!H56*G$9","v":0},{"$f":"'User Input'!I56*H$9","v":0},{"$f":"'User Input'!J56*I$9","v":0},{"$f":"'User Input'!K56*J$9","v":0},{"$f":"'User Input'!L56*K$9","v":0},{"$f":"'User Input'!M56*L$9","v":0},{"$f":"'User Input'!N56*M$9","v":0},{"$f":"'User Input'!O56*N$9","v":0},{"$f":"'User Input'!P56*O$9","v":0},{"$f":"'User Input'!Q56*P$9","v":0},{"$f":"'User Input'!R56*Q$9","v":0},{"$f":"'User Input'!S56*R$9","v":0},{"$f":"'User Input'!T56*S$9","v":0},{"$f":"'User Input'!U56*T$9","v":0},{"$f":"'User Input'!V56*U$9","v":0},{"$f":"'User Input'!W56*V$9","v":0},{"$f":"'User Input'!X56*W$9","v":0},{"$f":"'User Input'!Y56*X$9","v":0},{"$f":"'User Input'!Z56*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D58","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D59","v":"SAIFI sustained"},36010.386639872922,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F59*'Administrator Input'!$F$41*G9,0)","v":1475.4556754328355},{"$f":"IF('User Input'!$I$8=1,'User Input'!G59*'Administrator Input'!$F$41*H9,0)","v":1515.292978669522},{"$f":"IF('User Input'!$I$8=1,'User Input'!H59*'Administrator Input'!$F$41*I9,0)","v":1556.2058890935991},{"$f":"IF('User Input'!$I$8=1,'User Input'!I59*'Administrator Input'!$F$41*J9,0)","v":1598.2234480991262},{"$f":"IF('User Input'!$I$8=1,'User Input'!J59*'Administrator Input'!$F$41*K9,0)","v":1641.3754811978026},{"$f":"IF('User Input'!$I$8=1,'User Input'!K59*'Administrator Input'!$F$41*L9,0)","v":1685.6926191901432},{"$f":"IF('User Input'!$I$8=1,'User Input'!L59*'Administrator Input'!$F$41*M9,0)","v":1731.2063199082772},{"$f":"IF('User Input'!$I$8=1,'User Input'!M59*'Administrator Input'!$F$41*N9,0)","v":1777.9488905458006},{"$f":"IF('User Input'!$I$8=1,'User Input'!N59*'Administrator Input'!$F$41*O9,0)","v":1825.9535105905372},{"$f":"IF('User Input'!$I$8=1,'User Input'!O59*'Administrator Input'!$F$41*P9,0)","v":1875.2542553764815},{"$f":"IF('User Input'!$I$8=1,'User Input'!P59*'Administrator Input'!$F$41*Q9,0)","v":1925.8861202716466},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q59*'Administrator Input'!$F$41*R9,0)","v":1977.8850455189811},{"$f":"IF('User Input'!$I$8=1,'User Input'!R59*'Administrator Input'!$F$41*S9,0)","v":2031.2879417479935},{"$f":"IF('User Input'!$I$8=1,'User Input'!S59*'Administrator Input'!$F$41*T9,0)","v":2086.1327161751892},{"$f":"IF('User Input'!$I$8=1,'User Input'!T59*'Administrator Input'!$F$41*U9,0)","v":2142.4582995119194},{"$f":"IF('User Input'!$I$8=1,'User Input'!U59*'Administrator Input'!$F$41*V9,0)","v":2200.3046735987409},{"$f":"IF('User Input'!$I$8=1,'User Input'!V59*'Administrator Input'!$F$41*W9,0)","v":2259.7128997859072},{"$f":"IF('User Input'!$I$8=1,'User Input'!W59*'Administrator Input'!$F$41*X9,0)","v":2320.7251480801269},{"$f":"IF('User Input'!$I$8=1,'User Input'!X59*'Administrator Input'!$F$41*Y9,0)","v":2383.3847270782903}]
[null,null,{"$f":"'User Input'!D60","v":"SAIDI accidental"},44012.694782066923,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F60*'Administrator Input'!$F$42*G9,0)","v":1803.3347144179104},{"$f":"IF('User Input'!$I$8=1,'User Input'!G60*'Administrator Input'!$F$42*H9,0)","v":1852.0247517071939},{"$f":"IF('User Input'!$I$8=1,'User Input'!H60*'Administrator Input'!$F$42*I9,0)","v":1902.0294200032881},{"$f":"IF('User Input'!$I$8=1,'User Input'!I60*'Administrator Input'!$F$42*J9,0)","v":1953.3842143433767},{"$f":"IF('User Input'!$I$8=1,'User Input'!J60*'Administrator Input'!$F$42*K9,0)","v":2006.1255881306481},{"$f":"IF('User Input'!$I$8=1,'User Input'!K60*'Administrator Input'!$F$42*L9,0)","v":2060.2909790101753},{"$f":"IF('User Input'!$I$8=1,'User Input'!L60*'Administrator Input'!$F$42*M9,0)","v":2115.9188354434505},{"$f":"IF('User Input'!$I$8=1,'User Input'!M60*'Administrator Input'!$F$42*N9,0)","v":2173.0486440004233},{"$f":"IF('User Input'!$I$8=1,'User Input'!N60*'Administrator Input'!$F$42*O9,0)","v":2231.7209573884347},{"$f":"IF('User Input'!$I$8=1,'User Input'!O60*'Administrator Input'!$F$42*P9,0)","v":2291.9774232379223},{"$f":"IF('User Input'!$I$8=1,'User Input'!P60*'Administrator Input'!$F$42*Q9,0)","v":2353.8608136653465},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q60*'Administrator Input'!$F$42*R9,0)","v":2417.4150556343106},{"$f":"IF('User Input'!$I$8=1,'User Input'!R60*'Administrator Input'!$F$42*S9,0)","v":2482.6852621364369},{"$f":"IF('User Input'!$I$8=1,'User Input'!S60*'Administrator Input'!$F$42*T9,0)","v":2549.7177642141205},{"$f":"IF('User Input'!$I$8=1,'User Input'!T60*'Administrator Input'!$F$42*U9,0)","v":2618.5601438479021},{"$f":"IF('User Input'!$I$8=1,'User Input'!U60*'Administrator Input'!$F$42*V9,0)","v":2689.2612677317952},{"$f":"IF('User Input'!$I$8=1,'User Input'!V60*'Administrator Input'!$F$42*W9,0)","v":2761.8713219605538},{"$f":"IF('User Input'!$I$8=1,'User Input'!W60*'Administrator Input'!$F$42*X9,0)","v":2836.4418476534888},{"$f":"IF('User Input'!$I$8=1,'User Input'!X60*'Administrator Input'!$F$42*Y9,0)","v":2913.0257775401328}]
[null,null,{"$f":"'User Input'!D61","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F61*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G61*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H61*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I61*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J61*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K61*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L61*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M61*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N61*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O61*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P61*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q61*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R61*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S61*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T61*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U61*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V61*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W61*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X61*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D62","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F62*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G62*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H62*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I62*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J62*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K62*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L62*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M62*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N62*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O62*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P62*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q62*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R62*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S62*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T62*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U62*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V62*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W62*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X62*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D64","v":"Network Outage Costs"},4877.3245651157195,{"$f":"'User Input'!F65*'Administrator Input'!$F$49*E9","v":175.63910447761194},{"$f":"'User Input'!G65*'Administrator Input'!$F$49*F9","v":180.38136029850745},{"$f":"'User Input'!H65*'Administrator Input'!$F$49*G9","v":185.25165702656713},{"$f":"'User Input'!I65*'Administrator Input'!$F$49*H9","v":190.25345176628443},{"$f":"'User Input'!J65*'Administrator Input'!$F$49*I9","v":195.39029496397413},{"$f":"'User Input'!K65*'Administrator Input'!$F$49*J9","v":200.66583292800141},{"$f":"'User Input'!L65*'Administrator Input'!$F$49*K9","v":206.08381041705746},{"$f":"'User Input'!M65*'Administrator Input'!$F$49*L9","v":211.648073298318},{"$f":"'User Input'!N65*'Administrator Input'!$F$49*M9","v":217.36257127737258},{"$f":"'User Input'!O65*'Administrator Input'!$F$49*N9","v":223.23136070186166},{"$f":"'User Input'!P65*'Administrator Input'!$F$49*O9","v":229.25860744081191},{"$f":"'User Input'!Q65*'Administrator Input'!$F$49*P9","v":235.44858984171381},{"$f":"'User Input'!R65*'Administrator Input'!$F$49*Q9","v":241.8057017674401},{"$f":"'User Input'!S65*'Administrator Input'!$F$49*R9","v":248.33445571516097},{"$f":"'User Input'!T65*'Administrator Input'!$F$49*S9","v":255.0394860194703},{"$f":"'User Input'!U65*'Administrator Input'!$F$49*T9","v":261.92555214199604},{"$f":"'User Input'!V65*'Administrator Input'!$F$49*U9","v":268.99754204982986},{"$f":"'User Input'!W65*'Administrator Input'!$F$49*V9","v":276.26047568517527},{"$f":"'User Input'!X65*'Administrator Input'!$F$49*W9","v":283.71950852867502},{"$f":"'User Input'!Y65*'Administrator Input'!$F$49*X9","v":291.37993525894927},{"$f":"'User Input'!Z65*'Administrator Input'!$F$49*Y9","v":299.24719351094092}]
[null,null,{"$f":"'User Input'!D68","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y68*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z68*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D71","v":"Cost 1"},0,{"$f":"'User Input'!F71","v":0},{"$f":"'User Input'!G71*F$9","v":0},{"$f":"'User Input'!H71*G$9","v":0},{"$f":"'User Input'!I71*H$9","v":0},{"$f":"'User Input'!J71*I$9","v":0},{"$f":"'User Input'!K71*J$9","v":0},{"$f":"'User Input'!L71*K$9","v":0},{"$f":"'User Input'!M71*L$9","v":0},{"$f":"'User Input'!N71*M$9","v":0},{"$f":"'User Input'!O71*N$9","v":0},{"$f":"'User Input'!P71*O$9","v":0},{"$f":"'User Input'!Q71*P$9","v":0},{"$f":"'User Input'!R71*Q$9","v":0},{"$f":"'User Input'!S71*R$9","v":0},{"$f":"'User Input'!T71*S$9","v":0},{"$f":"'User Input'!U71*T$9","v":0},{"$f":"'User Input'!V71*U$9","v":0},{"$f":"'User Input'!W71*V$9","v":0},{"$f":"'User Input'!X71*W$9","v":0},{"$f":"'User Input'!Y71*X$9","v":0},{"$f":"'User Input'!Z71*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D72","v":"Cost 2"},0,{"$f":"'User Input'!F72","v":0},{"$f":"'User Input'!G72*F$9","v":0},{"$f":"'User Input'!H72*G$9","v":0},{"$f":"'User Input'!I72*H$9","v":0},{"$f":"'User Input'!J72*I$9","v":0},{"$f":"'User Input'!K72*J$9","v":0},{"$f":"'User Input'!L72*K$9","v":0},{"$f":"'User Input'!M72*L$9","v":0},{"$f":"'User Input'!N72*M$9","v":0},{"$f":"'User Input'!O72*N$9","v":0},{"$f":"'User Input'!P72*O$9","v":0},{"$f":"'User Input'!Q72*P$9","v":0},{"$f":"'User Input'!R72*Q$9","v":0},{"$f":"'User Input'!S72*R$9","v":0},{"$f":"'User Input'!T72*S$9","v":0},{"$f":"'User Input'!U72*T$9","v":0},{"$f":"'User Input'!V72*U$9","v":0},{"$f":"'User Input'!W72*V$9","v":0},{"$f":"'User Input'!X72*W$9","v":0},{"$f":"'User Input'!Y72*X$9","v":0},{"$f":"'User Input'!Z72*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D73","v":"Cost 3"},0,{"$f":"'User Input'!F73","v":0},{"$f":"'User Input'!G73*F$9","v":0},{"$f":"'User Input'!H73*G$9","v":0},{"$f":"'User Input'!I73*H$9","v":0},{"$f":"'User Input'!J73*I$9","v":0},{"$f":"'User Input'!K73*J$9","v":0},{"$f":"'User Input'!L73*K$9","v":0},{"$f":"'User Input'!M73*L$9","v":0},{"$f":"'User Input'!N73*M$9","v":0},{"$f":"'User Input'!O73*N$9","v":0},{"$f":"'User Input'!P73*O$9","v":0},{"$f":"'User Input'!Q73*P$9","v":0},{"$f":"'User Input'!R73*Q$9","v":0},{"$f":"'User Input'!S73*R$9","v":0},{"$f":"'User Input'!T73*S$9","v":0},{"$f":"'User Input'!U73*T$9","v":0},{"$f":"'User Input'!V73*U$9","v":0},{"$f":"'User Input'!W73*V$9","v":0},{"$f":"'User Input'!X73*W$9","v":0},{"$f":"'User Input'!Y73*X$9","v":0},{"$f":"'User Input'!Z73*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D74","v":"Cost 4"},0,{"$f":"'User Input'!F74","v":0},{"$f":"'User Input'!G74*F$9","v":0},{"$f":"'User Input'!H74*G$9","v":0},{"$f":"'User Input'!I74*H$9","v":0},{"$f":"'User Input'!J74*I$9","v":0},{"$f":"'User Input'!K74*J$9","v":0},{"$f":"'User Input'!L74*K$9","v":0},{"$f":"'User Input'!M74*L$9","v":0},{"$f":"'User Input'!N74*M$9","v":0},{"$f":"'User Input'!O74*N$9","v":0},{"$f":"'User Input'!P74*O$9","v":0},{"$f":"'User Input'!Q74*P$9","v":0},{"$f":"'User Input'!R74*Q$9","v":0},{"$f":"'User Input'!S74*R$9","v":0},{"$f":"'User Input'!T74*S$9","v":0},{"$f":"'User Input'!U74*T$9","v":0},{"$f":"'User Input'!V74*U$9","v":0},{"$f":"'User Input'!W74*V$9","v":0},{"$f":"'User Input'!X74*W$9","v":0},{"$f":"'User Input'!Y74*X$9","v":0},{"$f":"'User Input'!Z74*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D75","v":"Cost 5"},0,{"$f":"'User Input'!F75","v":0},{"$f":"'User Input'!G75*F$9","v":0},{"$f":"'User Input'!H75*G$9","v":0},{"$f":"'User Input'!I75*H$9","v":0},{"$f":"'User Input'!J75*I$9","v":0},{"$f":"'User Input'!K75*J$9","v":0},{"$f":"'User Input'!L75*K$9","v":0},{"$f":"'User Input'!M75*L$9","v":0},{"$f":"'User Input'!N75*M$9","v":0},{"$f":"'User Input'!O75*N$9","v":0},{"$f":"'User Input'!P75*O$9","v":0},{"$f":"'User Input'!Q75*P$9","v":0},{"$f":"'User Input'!R75*Q$9","v":0},{"$f":"'User Input'!S75*R$9","v":0},{"$f":"'User Input'!T75*S$9","v":0},{"$f":"'User Input'!U75*T$9","v":0},{"$f":"'User Input'!V75*U$9","v":0},{"$f":"'User Input'!W75*V$9","v":0},{"$f":"'User Input'!X75*W$9","v":0},{"$f":"'User Input'!Y75*X$9","v":0},{"$f":"'User Input'!Z75*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D76","v":"Risk 1"},0,{"$f":"'User Input'!F76","v":0},{"$f":"'User Input'!G76*F$9","v":0},{"$f":"'User Input'!H76*G$9","v":0},{"$f":"'User Input'!I76*H$9","v":0},{"$f":"'User Input'!J76*I$9","v":0},{"$f":"'User Input'!K76*J$9","v":0},{"$f":"'User Input'!L76*K$9","v":0},{"$f":"'User Input'!M76*L$9","v":0},{"$f":"'User Input'!N76*M$9","v":0},{"$f":"'User Input'!O76*N$9","v":0},{"$f":"'User Input'!P76*O$9","v":0},{"$f":"'User Input'!Q76*P$9","v":0},{"$f":"'User Input'!R76*Q$9","v":0},{"$f":"'User Input'!S76*R$9","v":0},{"$f":"'User Input'!T76*S$9","v":0},{"$f":"'User Input'!U76*T$9","v":0},{"$f":"'User Input'!V76*U$9","v":0},{"$f":"'User Input'!W76*V$9","v":0},{"$f":"'User Input'!X76*W$9","v":0},{"$f":"'User Input'!Y76*X$9","v":0},{"$f":"'User Input'!Z76*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D77","v":"Risk 2"},0,{"$f":"'User Input'!F77","v":0},{"$f":"'User Input'!G77*F$9","v":0},{"$f":"'User Input'!H77*G$9","v":0},{"$f":"'User Input'!I77*H$9","v":0},{"$f":"'User Input'!J77*I$9","v":0},{"$f":"'User Input'!K77*J$9","v":0},{"$f":"'User Input'!L77*K$9","v":0},{"$f":"'User Input'!M77*L$9","v":0},{"$f":"'User Input'!N77*M$9","v":0},{"$f":"'User Input'!O77*N$9","v":0},{"$f":"'User Input'!P77*O$9","v":0},{"$f":"'User Input'!Q77*P$9","v":0},{"$f":"'User Input'!R77*Q$9","v":0},{"$f":"'User Input'!S77*R$9","v":0},{"$f":"'User Input'!T77*S$9","v":0},{"$f":"'User Input'!U77*T$9","v":0},{"$f":"'User Input'!V77*U$9","v":0},{"$f":"'User Input'!W77*V$9","v":0},{"$f":"'User Input'!X77*W$9","v":0},{"$f":"'User Input'!Y77*X$9","v":0},{"$f":"'User Input'!Z77*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D78","v":"Risk 3"},0,{"$f":"'User Input'!F78","v":0},{"$f":"'User Input'!G78*F$9","v":0},{"$f":"'User Input'!H78*G$9","v":0},{"$f":"'User Input'!I78*H$9","v":0},{"$f":"'User Input'!J78*I$9","v":0},{"$f":"'User Input'!K78*J$9","v":0},{"$f":"'User Input'!L78*K$9","v":0},{"$f":"'User Input'!M78*L$9","v":0},{"$f":"'User Input'!N78*M$9","v":0},{"$f":"'User Input'!O78*N$9","v":0},{"$f":"'User Input'!P78*O$9","v":0},{"$f":"'User Input'!Q78*P$9","v":0},{"$f":"'User Input'!R78*Q$9","v":0},{"$f":"'User Input'!S78*R$9","v":0},{"$f":"'User Input'!T78*S$9","v":0},{"$f":"'User Input'!U78*T$9","v":0},{"$f":"'User Input'!V78*U$9","v":0},{"$f":"'User Input'!W78*V$9","v":0},{"$f":"'User Input'!X78*W$9","v":0},{"$f":"'User Input'!Y78*X$9","v":0},{"$f":"'User Input'!Z78*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D79","v":"Risk 4"},0,{"$f":"'User Input'!F79","v":0},{"$f":"'User Input'!G79*F$9","v":0},{"$f":"'User Input'!H79*G$9","v":0},{"$f":"'User Input'!I79*H$9","v":0},{"$f":"'User Input'!J79*I$9","v":0},{"$f":"'User Input'!K79*J$9","v":0},{"$f":"'User Input'!L79*K$9","v":0},{"$f":"'User Input'!M79*L$9","v":0},{"$f":"'User Input'!N79*M$9","v":0},{"$f":"'User Input'!O79*N$9","v":0},{"$f":"'User Input'!P79*O$9","v":0},{"$f":"'User Input'!Q79*P$9","v":0},{"$f":"'User Input'!R79*Q$9","v":0},{"$f":"'User Input'!S79*R$9","v":0},{"$f":"'User Input'!T79*S$9","v":0},{"$f":"'User Input'!U79*T$9","v":0},{"$f":"'User Input'!V79*U$9","v":0},{"$f":"'User Input'!W79*V$9","v":0},{"$f":"'User Input'!X79*W$9","v":0},{"$f":"'User Input'!Y79*X$9","v":0},{"$f":"'User Input'!Z79*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D80","v":"Risk 5"},0,{"$f":"'User Input'!F80","v":0},{"$f":"'User Input'!G80*F$9","v":0},{"$f":"'User Input'!H80*G$9","v":0},{"$f":"'User Input'!I80*H$9","v":0},{"$f":"'User Input'!J80*I$9","v":0},{"$f":"'User Input'!K80*J$9","v":0},{"$f":"'User Input'!L80*K$9","v":0},{"$f":"'User Input'!M80*L$9","v":0},{"$f":"'User Input'!N80*M$9","v":0},{"$f":"'User Input'!O80*N$9","v":0},{"$f":"'User Input'!P80*O$9","v":0},{"$f":"'User Input'!Q80*P$9","v":0},{"$f":"'User Input'!R80*Q$9","v":0},{"$f":"'User Input'!S80*R$9","v":0},{"$f":"'User Input'!T80*S$9","v":0},{"$f":"'User Input'!U80*T$9","v":0},{"$f":"'User Input'!V80*U$9","v":0},{"$f":"'User Input'!W80*V$9","v":0},{"$f":"'User Input'!X80*W$9","v":0},{"$f":"'User Input'!Y80*X$9","v":0},{"$f":"'User Input'!Z80*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E56:Y56)","v":91685.406350495803},{"$f":"SUM(E37:E55)","v":654.63910447761191},{"$f":"SUM(F37:F55)","v":3593.3510945269763},5209.8697119030148,4704.7741463290777,3653.6256040608614,3752.2734953705044,3853.5848797455083,3957.6316714986369,4064.4877266291005,4174.2288952480858,4286.9330754197836,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E57:Y57)","v":50352.318329522146},{"$f":"E56/(1+$D$4)^E$7","v":654.63910447761191},3382.9326817237584,4617.5782997809411,3925.7251350775759,2870.1120612436048,2775.0000818086819,2683.0399962507213,2594.1273546879029,2508.1611685788712,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[null,{"$f":"'User Input'!D82","v":"Option 2: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E61:Y61)","v":0},{"$f":"'User Input'!F17","v":0},{"$f":"'User Input'!G17*F$9","v":0},{"$f":"'User Input'!H17*G$9","v":0},{"$f":"'User Input'!I17*H$9","v":0},{"$f":"'User Input'!J17*I$9","v":0},{"$f":"'User Input'!K17*J$9","v":0},{"$f":"'User Input'!L17*K$9","v":0},{"$f":"'User Input'!M17*L$9","v":0},{"$f":"'User Input'!N17*M$9","v":0},{"$f":"'User Input'!O17*N$9","v":0},{"$f":"'User Input'!P17*O$9","v":0},{"$f":"'User Input'!Q17*P$9","v":0},{"$f":"'User Input'!R17*Q$9","v":0},{"$f":"'User Input'!S17*R$9","v":0},{"$f":"'User Input'!T17*S$9","v":0},{"$f":"'User Input'!U17*T$9","v":0},{"$f":"'User Input'!V17*U$9","v":0},{"$f":"'User Input'!W17*V$9","v":0},{"$f":"'User Input'!X17*W$9","v":0},{"$f":"'User Input'!Y17*X$9","v":0},{"$f":"'User Input'!Z17*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D85","v":"Annual Maintenance Costs"},{"$f":"SUM(E62:Y62)","v":0},{"$f":"'User Input'!F85","v":0},{"$f":"'User Input'!G85*F$9","v":0},{"$f":"'User Input'!H85*G$9","v":0},{"$f":"'User Input'!I85*H$9","v":0},{"$f":"'User Input'!J85*I$9","v":0},{"$f":"'User Input'!K85*J$9","v":0},{"$f":"'User Input'!L85*K$9","v":0},{"$f":"'User Input'!M85*L$9","v":0},{"$f":"'User Input'!N85*M$9","v":0},{"$f":"'User Input'!O85*N$9","v":0},{"$f":"'User Input'!P85*O$9","v":0},{"$f":"'User Input'!Q85*P$9","v":0},{"$f":"'User Input'!R85*Q$9","v":0},{"$f":"'User Input'!S85*R$9","v":0},{"$f":"'User Input'!T85*S$9","v":0},{"$f":"'User Input'!U85*T$9","v":0},{"$f":"'User Input'!V85*U$9","v":0},{"$f":"'User Input'!W85*V$9","v":0},{"$f":"'User Input'!X85*W$9","v":0},{"$f":"'User Input'!Y85*X$9","v":0},{"$f":"'User Input'!Z85*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D87","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D88","v":"SAIFI sustained"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F88*'Administrator Input'!$F$41*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G88*'Administrator Input'!$F$41*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H88*'Administrator Input'!$F$41*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I88*'Administrator Input'!$F$41*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J88*'Administrator Input'!$F$41*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K88*'Administrator Input'!$F$41*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L88*'Administrator Input'!$F$41*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M88*'Administrator Input'!$F$41*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N88*'Administrator Input'!$F$41*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O88*'Administrator Input'!$F$41*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P88*'Administrator Input'!$F$41*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q88*'Administrator Input'!$F$41*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R88*'Administrator Input'!$F$41*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S88*'Administrator Input'!$F$41*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T88*'Administrator Input'!$F$41*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U88*'Administrator Input'!$F$41*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V88*'Administrator Input'!$F$41*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W88*'Administrator Input'!$F$41*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X88*'Administrator Input'!$F$41*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D89","v":"SAIDI accidental"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F89*'Administrator Input'!$F$42*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G89*'Administrator Input'!$F$42*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H89*'Administrator Input'!$F$42*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I89*'Administrator Input'!$F$42*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J89*'Administrator Input'!$F$42*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K89*'Administrator Input'!$F$42*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L89*'Administrator Input'!$F$42*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M89*'Administrator Input'!$F$42*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N89*'Administrator Input'!$F$42*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O89*'Administrator Input'!$F$42*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P89*'Administrator Input'!$F$42*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q89*'Administrator Input'!$F$42*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R89*'Administrator Input'!$F$42*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S89*'Administrator Input'!$F$42*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T89*'Administrator Input'!$F$42*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U89*'Administrator Input'!$F$42*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V89*'Administrator Input'!$F$42*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W89*'Administrator Input'!$F$42*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X89*'Administrator Input'!$F$42*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D90","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F90*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G90*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H90*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I90*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J90*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K90*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L90*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M90*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N90*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O90*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P90*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q90*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R90*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S90*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T90*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U90*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V90*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W90*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X90*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D91","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F91*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G91*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H91*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I91*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J91*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K91*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L91*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M91*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N91*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O91*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P91*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q91*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R91*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S91*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T91*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U91*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V91*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W91*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X91*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D93","v":"Network Outage Costs"},0,{"$f":"'User Input'!F94*'Administrator Input'!$F$49*E9","v":0},{"$f":"'User Input'!G94*'Administrator Input'!$F$49*F9","v":0},{"$f":"'User Input'!H94*'Administrator Input'!$F$49*G9","v":0},{"$f":"'User Input'!I94*'Administrator Input'!$F$49*H9","v":0},{"$f":"'User Input'!J94*'Administrator Input'!$F$49*I9","v":0},{"$f":"'User Input'!K94*'Administrator Input'!$F$49*J9","v":0},{"$f":"'User Input'!L94*'Administrator Input'!$F$49*K9","v":0},{"$f":"'User Input'!M94*'Administrator Input'!$F$49*L9","v":0},{"$f":"'User Input'!N94*'Administrator Input'!$F$49*M9","v":0},{"$f":"'User Input'!O94*'Administrator Input'!$F$49*N9","v":0},{"$f":"'User Input'!P94*'Administrator Input'!$F$49*O9","v":0},{"$f":"'User Input'!Q94*'Administrator Input'!$F$49*P9","v":0},{"$f":"'User Input'!R94*'Administrator Input'!$F$49*Q9","v":0},{"$f":"'User Input'!S94*'Administrator Input'!$F$49*R9","v":0},{"$f":"'User Input'!T94*'Administrator Input'!$F$49*S9","v":0},{"$f":"'User Input'!U94*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V94*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W94*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X94*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y94*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z94*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D97","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y97*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z97*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D100","v":"Cost 1"},0,{"$f":"'User Input'!F100","v":0},{"$f":"'User Input'!G100*F$9","v":0},{"$f":"'User Input'!H100*G$9","v":0},{"$f":"'User Input'!I100*H$9","v":0},{"$f":"'User Input'!J100*I$9","v":0},{"$f":"'User Input'!K100*J$9","v":0},{"$f":"'User Input'!L100*K$9","v":0},{"$f":"'User Input'!M100*L$9","v":0},{"$f":"'User Input'!N100*M$9","v":0},{"$f":"'User Input'!O100*N$9","v":0},{"$f":"'User Input'!P100*O$9","v":0},{"$f":"'User Input'!Q100*P$9","v":0},{"$f":"'User Input'!R100*Q$9","v":0},{"$f":"'User Input'!S100*R$9","v":0},{"$f":"'User Input'!T100*S$9","v":0},{"$f":"'User Input'!U100*T$9","v":0},{"$f":"'User Input'!V100*U$9","v":0},{"$f":"'User Input'!W100*V$9","v":0},{"$f":"'User Input'!X100*W$9","v":0},{"$f":"'User Input'!Y100*X$9","v":0},{"$f":"'User Input'!Z100*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D101","v":"Cost 2"},0,{"$f":"'User Input'!F101","v":0},{"$f":"'User Input'!G101*F$9","v":0},{"$f":"'User Input'!H101*G$9","v":0},{"$f":"'User Input'!I101*H$9","v":0},{"$f":"'User Input'!J101*I$9","v":0},{"$f":"'User Input'!K101*J$9","v":0},{"$f":"'User Input'!L101*K$9","v":0},{"$f":"'User Input'!M101*L$9","v":0},{"$f":"'User Input'!N101*M$9","v":0},{"$f":"'User Input'!O101*N$9","v":0},{"$f":"'User Input'!P101*O$9","v":0},{"$f":"'User Input'!Q101*P$9","v":0},{"$f":"'User Input'!R101*Q$9","v":0},{"$f":"'User Input'!S101*R$9","v":0},{"$f":"'User Input'!T101*S$9","v":0},{"$f":"'User Input'!U101*T$9","v":0},{"$f":"'User Input'!V101*U$9","v":0},{"$f":"'User Input'!W101*V$9","v":0},{"$f":"'User Input'!X101*W$9","v":0},{"$f":"'User Input'!Y101*X$9","v":0},{"$f":"'User Input'!Z101*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D102","v":"Cost 3"},0,{"$f":"'User Input'!F102","v":0},{"$f":"'User Input'!G102*F$9","v":0},{"$f":"'User Input'!H102*G$9","v":0},{"$f":"'User Input'!I102*H$9","v":0},{"$f":"'User Input'!J102*I$9","v":0},{"$f":"'User Input'!K102*J$9","v":0},{"$f":"'User Input'!L102*K$9","v":0},{"$f":"'User Input'!M102*L$9","v":0},{"$f":"'User Input'!N102*M$9","v":0},{"$f":"'User Input'!O102*N$9","v":0},{"$f":"'User Input'!P102*O$9","v":0},{"$f":"'User Input'!Q102*P$9","v":0},{"$f":"'User Input'!R102*Q$9","v":0},{"$f":"'User Input'!S102*R$9","v":0},{"$f":"'User Input'!T102*S$9","v":0},{"$f":"'User Input'!U102*T$9","v":0},{"$f":"'User Input'!V102*U$9","v":0},{"$f":"'User Input'!W102*V$9","v":0},{"$f":"'User Input'!X102*W$9","v":0},{"$f":"'User Input'!Y102*X$9","v":0},{"$f":"'User Input'!Z102*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D103","v":"Cost 4"},0,{"$f":"'User Input'!F103","v":0},{"$f":"'User Input'!G103*F$9","v":0},{"$f":"'User Input'!H103*G$9","v":0},{"$f":"'User Input'!I103*H$9","v":0},{"$f":"'User Input'!J103*I$9","v":0},{"$f":"'User Input'!K103*J$9","v":0},{"$f":"'User Input'!L103*K$9","v":0},{"$f":"'User Input'!M103*L$9","v":0},{"$f":"'User Input'!N103*M$9","v":0},{"$f":"'User Input'!O103*N$9","v":0},{"$f":"'User Input'!P103*O$9","v":0},{"$f":"'User Input'!Q103*P$9","v":0},{"$f":"'User Input'!R103*Q$9","v":0},{"$f":"'User Input'!S103*R$9","v":0},{"$f":"'User Input'!T103*S$9","v":0},{"$f":"'User Input'!U103*T$9","v":0},{"$f":"'User Input'!V103*U$9","v":0},{"$f":"'User Input'!W103*V$9","v":0},{"$f":"'User Input'!X103*W$9","v":0},{"$f":"'User Input'!Y103*X$9","v":0},{"$f":"'User Input'!Z103*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D104","v":"Cost 5"},0,{"$f":"'User Input'!F104","v":0},{"$f":"'User Input'!G104*F$9","v":0},{"$f":"'User Input'!H104*G$9","v":0},{"$f":"'User Input'!I104*H$9","v":0},{"$f":"'User Input'!J104*I$9","v":0},{"$f":"'User Input'!K104*J$9","v":0},{"$f":"'User Input'!L104*K$9","v":0},{"$f":"'User Input'!M104*L$9","v":0},{"$f":"'User Input'!N104*M$9","v":0},{"$f":"'User Input'!O104*N$9","v":0},{"$f":"'User Input'!P104*O$9","v":0},{"$f":"'User Input'!Q104*P$9","v":0},{"$f":"'User Input'!R104*Q$9","v":0},{"$f":"'User Input'!S104*R$9","v":0},{"$f":"'User Input'!T104*S$9","v":0},{"$f":"'User Input'!U104*T$9","v":0},{"$f":"'User Input'!V104*U$9","v":0},{"$f":"'User Input'!W104*V$9","v":0},{"$f":"'User Input'!X104*W$9","v":0},{"$f":"'User Input'!Y104*X$9","v":0},{"$f":"'User Input'!Z104*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D105","v":"Risk 1"},0,{"$f":"'User Input'!F105","v":0},{"$f":"'User Input'!G105*F$9","v":0},{"$f":"'User Input'!H105*G$9","v":0},{"$f":"'User Input'!I105*H$9","v":0},{"$f":"'User Input'!J105*I$9","v":0},{"$f":"'User Input'!K105*J$9","v":0},{"$f":"'User Input'!L105*K$9","v":0},{"$f":"'User Input'!M105*L$9","v":0},{"$f":"'User Input'!N105*M$9","v":0},{"$f":"'User Input'!O105*N$9","v":0},{"$f":"'User Input'!P105*O$9","v":0},{"$f":"'User Input'!Q105*P$9","v":0},{"$f":"'User Input'!R105*Q$9","v":0},{"$f":"'User Input'!S105*R$9","v":0},{"$f":"'User Input'!T105*S$9","v":0},{"$f":"'User Input'!U105*T$9","v":0},{"$f":"'User Input'!V105*U$9","v":0},{"$f":"'User Input'!W105*V$9","v":0},{"$f":"'User Input'!X105*W$9","v":0},{"$f":"'User Input'!Y105*X$9","v":0},{"$f":"'User Input'!Z105*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D106","v":"Risk 2"},0,{"$f":"'User Input'!F106","v":0},{"$f":"'User Input'!G106*F$9","v":0},{"$f":"'User Input'!H106*G$9","v":0},{"$f":"'User Input'!I106*H$9","v":0},{"$f":"'User Input'!J106*I$9","v":0},{"$f":"'User Input'!K106*J$9","v":0},{"$f":"'User Input'!L106*K$9","v":0},{"$f":"'User Input'!M106*L$9","v":0},{"$f":"'User Input'!N106*M$9","v":0},{"$f":"'User Input'!O106*N$9","v":0},{"$f":"'User Input'!P106*O$9","v":0},{"$f":"'User Input'!Q106*P$9","v":0},{"$f":"'User Input'!R106*Q$9","v":0},{"$f":"'User Input'!S106*R$9","v":0},{"$f":"'User Input'!T106*S$9","v":0},{"$f":"'User Input'!U106*T$9","v":0},{"$f":"'User Input'!V106*U$9","v":0},{"$f":"'User Input'!W106*V$9","v":0},{"$f":"'User Input'!X106*W$9","v":0},{"$f":"'User Input'!Y106*X$9","v":0},{"$f":"'User Input'!Z106*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D107","v":"Risk 3"},0,{"$f":"'User Input'!F107","v":0},{"$f":"'User Input'!G107*F$9","v":0},{"$f":"'User Input'!H107*G$9","v":0},{"$f":"'User Input'!I107*H$9","v":0},{"$f":"'User Input'!J107*I$9","v":0},{"$f":"'User Input'!K107*J$9","v":0},{"$f":"'User Input'!L107*K$9","v":0},{"$f":"'User Input'!M107*L$9","v":0},{"$f":"'User Input'!N107*M$9","v":0},{"$f":"'User Input'!O107*N$9","v":0},{"$f":"'User Input'!P107*O$9","v":0},{"$f":"'User Input'!Q107*P$9","v":0},{"$f":"'User Input'!R107*Q$9","v":0},{"$f":"'User Input'!S107*R$9","v":0},{"$f":"'User Input'!T107*S$9","v":0},{"$f":"'User Input'!U107*T$9","v":0},{"$f":"'User Input'!V107*U$9","v":0},{"$f":"'User Input'!W107*V$9","v":0},{"$f":"'User Input'!X107*W$9","v":0},{"$f":"'User Input'!Y107*X$9","v":0},{"$f":"'User Input'!Z107*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D108","v":"Risk 4"},0,{"$f":"'User Input'!F108","v":0},{"$f":"'User Input'!G108*F$9","v":0},{"$f":"'User Input'!H108*G$9","v":0},{"$f":"'User Input'!I108*H$9","v":0},{"$f":"'User Input'!J108*I$9","v":0},{"$f":"'User Input'!K108*J$9","v":0},{"$f":"'User Input'!L108*K$9","v":0},{"$f":"'User Input'!M108*L$9","v":0},{"$f":"'User Input'!N108*M$9","v":0},{"$f":"'User Input'!O108*N$9","v":0},{"$f":"'User Input'!P108*O$9","v":0},{"$f":"'User Input'!Q108*P$9","v":0},{"$f":"'User Input'!R108*Q$9","v":0},{"$f":"'User Input'!S108*R$9","v":0},{"$f":"'User Input'!T108*S$9","v":0},{"$f":"'User Input'!U108*T$9","v":0},{"$f":"'User Input'!V108*U$9","v":0},{"$f":"'User Input'!W108*V$9","v":0},{"$f":"'User Input'!X108*W$9","v":0},{"$f":"'User Input'!Y108*X$9","v":0},{"$f":"'User Input'!Z108*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D109","v":"Risk 5"},0,{"$f":"'User Input'!F109","v":0},{"$f":"'User Input'!G109*F$9","v":0},{"$f":"'User Input'!H109*G$9","v":0},{"$f":"'User Input'!I109*H$9","v":0},{"$f":"'User Input'!J109*I$9","v":0},{"$f":"'User Input'!K109*J$9","v":0},{"$f":"'User Input'!L109*K$9","v":0},{"$f":"'User Input'!M109*L$9","v":0},{"$f":"'User Input'!N109*M$9","v":0},{"$f":"'User Input'!O109*N$9","v":0},{"$f":"'User Input'!P109*O$9","v":0},{"$f":"'User Input'!Q109*P$9","v":0},{"$f":"'User Input'!R109*Q$9","v":0},{"$f":"'User Input'!S109*R$9","v":0},{"$f":"'User Input'!T109*S$9","v":0},{"$f":"'User Input'!U109*T$9","v":0},{"$f":"'User Input'!V109*U$9","v":0},{"$f":"'User Input'!W109*V$9","v":0},{"$f":"'User Input'!X109*W$9","v":0},{"$f":"'User Input'!Y109*X$9","v":0},{"$f":"'User Input'!Z109*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E80:Y80)","v":0},{"$f":"SUM(E61:E79)","v":0},{"$f":"SUM(F61:F79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E81:Y81)","v":0},{"$f":"E80/(1+$D$4)^E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D111","v":"Option 3: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E85:Y85)","v":0},{"$f":"'User Input'!F18","v":0},{"$f":"'User Input'!G18*F$9","v":0},{"$f":"'User Input'!H18*G$9","v":0},{"$f":"'User Input'!I18*H$9","v":0},{"$f":"'User Input'!J18*I$9","v":0},{"$f":"'User Input'!K18*J$9","v":0},{"$f":"'User Input'!L18*K$9","v":0},{"$f":"'User Input'!M18*L$9","v":0},{"$f":"'User Input'!N18*M$9","v":0},{"$f":"'User Input'!O18*N$9","v":0},{"$f":"'User Input'!P18*O$9","v":0},{"$f":"'User Input'!Q18*P$9","v":0},{"$f":"'User Input'!R18*Q$9","v":0},{"$f":"'User Input'!S18*R$9","v":0},{"$f":"'User Input'!T18*S$9","v":0},{"$f":"'User Input'!U18*T$9","v":0},{"$f":"'User Input'!V18*U$9","v":0},{"$f":"'User Input'!W18*V$9","v":0},{"$f":"'User Input'!X18*W$9","v":0},{"$f":"'User Input'!Y18*X$9","v":0},{"$f":"'User Input'!Z18*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D114","v":"Annual Maintenance Costs"},{"$f":"SUM(E86:Y86)","v":0},{"$f":"'User Input'!F114","v":0},{"$f":"'User Input'!G114*F$9","v":0},{"$f":"'User Input'!H114*G$9","v":0},{"$f":"'User Input'!I114*H$9","v":0},{"$f":"'User Input'!J114*I$9","v":0},{"$f":"'User Input'!K114*J$9","v":0},{"$f":"'User Input'!L114*K$9","v":0},{"$f":"'User Input'!M114*L$9","v":0},{"$f":"'User Input'!N114*M$9","v":0},{"$f":"'User Input'!O114*N$9","v":0},{"$f":"'User Input'!P114*O$9","v":0},{"$f":"'User Input'!Q114*P$9","v":0},{"$f":"'User Input'!R114*Q$9","v":0},{"$f":"'User Input'!S114*R$9","v":0},{"$f":"'User Input'!T114*S$9","v":0},{"$f":"'User Input'!U114*T$9","v":0},{"$f":"'User Input'!V114*U$9","v":0},{"$f":"'User Input'!W114*V$9","v":0},{"$f":"'User Input'!X114*W$9","v":0},{"$f":"'User Input'!Y114*X$9","v":0},{"$f":"'User Input'!Z114*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D116","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D117","v":"SAIFI sustained"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F117*'Administrator Input'!$F$41*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G117*'Administrator Input'!$F$41*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H117*'Administrator Input'!$F$41*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I117*'Administrator Input'!$F$41*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J117*'Administrator Input'!$F$41*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K117*'Administrator Input'!$F$41*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L117*'Administrator Input'!$F$41*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M117*'Administrator Input'!$F$41*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N117*'Administrator Input'!$F$41*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O117*'Administrator Input'!$F$41*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P117*'Administrator Input'!$F$41*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q117*'Administrator Input'!$F$41*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R117*'Administrator Input'!$F$41*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S117*'Administrator Input'!$F$41*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T117*'Administrator Input'!$F$41*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U117*'Administrator Input'!$F$41*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V117*'Administrator Input'!$F$41*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W117*'Administrator Input'!$F$41*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X117*'Administrator Input'!$F$41*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D118","v":"SAIDI accidental"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F118*'Administrator Input'!$F$42*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G118*'Administrator Input'!$F$42*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H118*'Administrator Input'!$F$42*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I118*'Administrator Input'!$F$42*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J118*'Administrator Input'!$F$42*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K118*'Administrator Input'!$F$42*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L118*'Administrator Input'!$F$42*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M118*'Administrator Input'!$F$42*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N118*'Administrator Input'!$F$42*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O118*'Administrator Input'!$F$42*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P118*'Administrator Input'!$F$42*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q118*'Administrator Input'!$F$42*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R118*'Administrator Input'!$F$42*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S118*'Administrator Input'!$F$42*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T118*'Administrator Input'!$F$42*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U118*'Administrator Input'!$F$42*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V118*'Administrator Input'!$F$42*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W118*'Administrator Input'!$F$42*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X118*'Administrator Input'!$F$42*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D119","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F119*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G119*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H119*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I119*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J119*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K119*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L119*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M119*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N119*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O119*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P119*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q119*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R119*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S119*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T119*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U119*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V119*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W119*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X119*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D120","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F120*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G120*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H120*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I120*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J120*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K120*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L120*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M120*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N120*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O120*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P120*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q120*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R120*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S120*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T120*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U120*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V120*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W120*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X120*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D122","v":"Network Outage Costs"},0,{"$f":"'User Input'!F123*'Administrator Input'!$F$49*E9","v":0},{"$f":"'User Input'!G123*'Administrator Input'!$F$49*F9","v":0},{"$f":"'User Input'!H123*'Administrator Input'!$F$49*G9","v":0},{"$f":"'User Input'!I123*'Administrator Input'!$F$49*H9","v":0},{"$f":"'User Input'!J123*'Administrator Input'!$F$49*I9","v":0},{"$f":"'User Input'!K123*'Administrator Input'!$F$49*J9","v":0},{"$f":"'User Input'!L123*'Administrator Input'!$F$49*K9","v":0},{"$f":"'User Input'!M123*'Administrator Input'!$F$49*L9","v":0},{"$f":"'User Input'!N123*'Administrator Input'!$F$49*M9","v":0},{"$f":"'User Input'!O123*'Administrator Input'!$F$49*N9","v":0},{"$f":"'User Input'!P123*'Administrator Input'!$F$49*O9","v":0},{"$f":"'User Input'!Q123*'Administrator Input'!$F$49*P9","v":0},{"$f":"'User Input'!R123*'Administrator Input'!$F$49*Q9","v":0},{"$f":"'User Input'!S123*'Administrator Input'!$F$49*R9","v":0},{"$f":"'User Input'!T123*'Administrator Input'!$F$49*S9","v":0},{"$f":"'User Input'!U123*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V123*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W123*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X123*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y123*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z123*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D126","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y126*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z126*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D129","v":"Cost 1"},0,{"$f":"'User Input'!F129","v":0},{"$f":"'User Input'!G129*F$9","v":0},{"$f":"'User Input'!H129*G$9","v":0},{"$f":"'User Input'!I129*H$9","v":0},{"$f":"'User Input'!J129*I$9","v":0},{"$f":"'User Input'!K129*J$9","v":0},{"$f":"'User Input'!L129*K$9","v":0},{"$f":"'User Input'!M129*L$9","v":0},{"$f":"'User Input'!N129*M$9","v":0},{"$f":"'User Input'!O129*N$9","v":0},{"$f":"'User Input'!P129*O$9","v":0},{"$f":"'User Input'!Q129*P$9","v":0},{"$f":"'User Input'!R129*Q$9","v":0},{"$f":"'User Input'!S129*R$9","v":0},{"$f":"'User Input'!T129*S$9","v":0},{"$f":"'User Input'!U129*T$9","v":0},{"$f":"'User Input'!V129*U$9","v":0},{"$f":"'User Input'!W129*V$9","v":0},{"$f":"'User Input'!X129*W$9","v":0},{"$f":"'User Input'!Y129*X$9","v":0},{"$f":"'User Input'!Z129*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D130","v":"Cost 2"},0,{"$f":"'User Input'!F130","v":0},{"$f":"'User Input'!G130*F$9","v":0},{"$f":"'User Input'!H130*G$9","v":0},{"$f":"'User Input'!I130*H$9","v":0},{"$f":"'User Input'!J130*I$9","v":0},{"$f":"'User Input'!K130*J$9","v":0},{"$f":"'User Input'!L130*K$9","v":0},{"$f":"'User Input'!M130*L$9","v":0},{"$f":"'User Input'!N130*M$9","v":0},{"$f":"'User Input'!O130*N$9","v":0},{"$f":"'User Input'!P130*O$9","v":0},{"$f":"'User Input'!Q130*P$9","v":0},{"$f":"'User Input'!R130*Q$9","v":0},{"$f":"'User Input'!S130*R$9","v":0},{"$f":"'User Input'!T130*S$9","v":0},{"$f":"'User Input'!U130*T$9","v":0},{"$f":"'User Input'!V130*U$9","v":0},{"$f":"'User Input'!W130*V$9","v":0},{"$f":"'User Input'!X130*W$9","v":0},{"$f":"'User Input'!Y130*X$9","v":0},{"$f":"'User Input'!Z130*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D131","v":"Cost 3"},0,{"$f":"'User Input'!F131","v":0},{"$f":"'User Input'!G131*F$9","v":0},{"$f":"'User Input'!H131*G$9","v":0},{"$f":"'User Input'!I131*H$9","v":0},{"$f":"'User Input'!J131*I$9","v":0},{"$f":"'User Input'!K131*J$9","v":0},{"$f":"'User Input'!L131*K$9","v":0},{"$f":"'User Input'!M131*L$9","v":0},{"$f":"'User Input'!N131*M$9","v":0},{"$f":"'User Input'!O131*N$9","v":0},{"$f":"'User Input'!P131*O$9","v":0},{"$f":"'User Input'!Q131*P$9","v":0},{"$f":"'User Input'!R131*Q$9","v":0},{"$f":"'User Input'!S131*R$9","v":0},{"$f":"'User Input'!T131*S$9","v":0},{"$f":"'User Input'!U131*T$9","v":0},{"$f":"'User Input'!V131*U$9","v":0},{"$f":"'User Input'!W131*V$9","v":0},{"$f":"'User Input'!X131*W$9","v":0},{"$f":"'User Input'!Y131*X$9","v":0},{"$f":"'User Input'!Z131*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D132","v":"Cost 4"},0,{"$f":"'User Input'!F132","v":0},{"$f":"'User Input'!G132*F$9","v":0},{"$f":"'User Input'!H132*G$9","v":0},{"$f":"'User Input'!I132*H$9","v":0},{"$f":"'User Input'!J132*I$9","v":0},{"$f":"'User Input'!K132*J$9","v":0},{"$f":"'User Input'!L132*K$9","v":0},{"$f":"'User Input'!M132*L$9","v":0},{"$f":"'User Input'!N132*M$9","v":0},{"$f":"'User Input'!O132*N$9","v":0},{"$f":"'User Input'!P132*O$9","v":0},{"$f":"'User Input'!Q132*P$9","v":0},{"$f":"'User Input'!R132*Q$9","v":0},{"$f":"'User Input'!S132*R$9","v":0},{"$f":"'User Input'!T132*S$9","v":0},{"$f":"'User Input'!U132*T$9","v":0},{"$f":"'User Input'!V132*U$9","v":0},{"$f":"'User Input'!W132*V$9","v":0},{"$f":"'User Input'!X132*W$9","v":0},{"$f":"'User Input'!Y132*X$9","v":0},{"$f":"'User Input'!Z132*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D133","v":"Cost 5"},0,{"$f":"'User Input'!F133","v":0},{"$f":"'User Input'!G133*F$9","v":0},{"$f":"'User Input'!H133*G$9","v":0},{"$f":"'User Input'!I133*H$9","v":0},{"$f":"'User Input'!J133*I$9","v":0},{"$f":"'User Input'!K133*J$9","v":0},{"$f":"'User Input'!L133*K$9","v":0},{"$f":"'User Input'!M133*L$9","v":0},{"$f":"'User Input'!N133*M$9","v":0},{"$f":"'User Input'!O133*N$9","v":0},{"$f":"'User Input'!P133*O$9","v":0},{"$f":"'User Input'!Q133*P$9","v":0},{"$f":"'User Input'!R133*Q$9","v":0},{"$f":"'User Input'!S133*R$9","v":0},{"$f":"'User Input'!T133*S$9","v":0},{"$f":"'User Input'!U133*T$9","v":0},{"$f":"'User Input'!V133*U$9","v":0},{"$f":"'User Input'!W133*V$9","v":0},{"$f":"'User Input'!X133*W$9","v":0},{"$f":"'User Input'!Y133*X$9","v":0},{"$f":"'User Input'!Z133*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D134","v":"Risk 1"},0,{"$f":"'User Input'!F134","v":0},{"$f":"'User Input'!G134*F$9","v":0},{"$f":"'User Input'!H134*G$9","v":0},{"$f":"'User Input'!I134*H$9","v":0},{"$f":"'User Input'!J134*I$9","v":0},{"$f":"'User Input'!K134*J$9","v":0},{"$f":"'User Input'!L134*K$9","v":0},{"$f":"'User Input'!M134*L$9","v":0},{"$f":"'User Input'!N134*M$9","v":0},{"$f":"'User Input'!O134*N$9","v":0},{"$f":"'User Input'!P134*O$9","v":0},{"$f":"'User Input'!Q134*P$9","v":0},{"$f":"'User Input'!R134*Q$9","v":0},{"$f":"'User Input'!S134*R$9","v":0},{"$f":"'User Input'!T134*S$9","v":0},{"$f":"'User Input'!U134*T$9","v":0},{"$f":"'User Input'!V134*U$9","v":0},{"$f":"'User Input'!W134*V$9","v":0},{"$f":"'User Input'!X134*W$9","v":0},{"$f":"'User Input'!Y134*X$9","v":0},{"$f":"'User Input'!Z134*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D135","v":"Risk 2"},0,{"$f":"'User Input'!F135","v":0},{"$f":"'User Input'!G135*F$9","v":0},{"$f":"'User Input'!H135*G$9","v":0},{"$f":"'User Input'!I135*H$9","v":0},{"$f":"'User Input'!J135*I$9","v":0},{"$f":"'User Input'!K135*J$9","v":0},{"$f":"'User Input'!L135*K$9","v":0},{"$f":"'User Input'!M135*L$9","v":0},{"$f":"'User Input'!N135*M$9","v":0},{"$f":"'User Input'!O135*N$9","v":0},{"$f":"'User Input'!P135*O$9","v":0},{"$f":"'User Input'!Q135*P$9","v":0},{"$f":"'User Input'!R135*Q$9","v":0},{"$f":"'User Input'!S135*R$9","v":0},{"$f":"'User Input'!T135*S$9","v":0},{"$f":"'User Input'!U135*T$9","v":0},{"$f":"'User Input'!V135*U$9","v":0},{"$f":"'User Input'!W135*V$9","v":0},{"$f":"'User Input'!X135*W$9","v":0},{"$f":"'User Input'!Y135*X$9","v":0},{"$f":"'User Input'!Z135*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D136","v":"Risk 3"},0,{"$f":"'User Input'!F136","v":0},{"$f":"'User Input'!G136*F$9","v":0},{"$f":"'User Input'!H136*G$9","v":0},{"$f":"'User Input'!I136*H$9","v":0},{"$f":"'User Input'!J136*I$9","v":0},{"$f":"'User Input'!K136*J$9","v":0},{"$f":"'User Input'!L136*K$9","v":0},{"$f":"'User Input'!M136*L$9","v":0},{"$f":"'User Input'!N136*M$9","v":0},{"$f":"'User Input'!O136*N$9","v":0},{"$f":"'User Input'!P136*O$9","v":0},{"$f":"'User Input'!Q136*P$9","v":0},{"$f":"'User Input'!R136*Q$9","v":0},{"$f":"'User Input'!S136*R$9","v":0},{"$f":"'User Input'!T136*S$9","v":0},{"$f":"'User Input'!U136*T$9","v":0},{"$f":"'User Input'!V136*U$9","v":0},{"$f":"'User Input'!W136*V$9","v":0},{"$f":"'User Input'!X136*W$9","v":0},{"$f":"'User Input'!Y136*X$9","v":0},{"$f":"'User Input'!Z136*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D137","v":"Risk 4"},0,{"$f":"'User Input'!F137","v":0},{"$f":"'User Input'!G137*F$9","v":0},{"$f":"'User Input'!H137*G$9","v":0},{"$f":"'User Input'!I137*H$9","v":0},{"$f":"'User Input'!J137*I$9","v":0},{"$f":"'User Input'!K137*J$9","v":0},{"$f":"'User Input'!L137*K$9","v":0},{"$f":"'User Input'!M137*L$9","v":0},{"$f":"'User Input'!N137*M$9","v":0},{"$f":"'User Input'!O137*N$9","v":0},{"$f":"'User Input'!P137*O$9","v":0},{"$f":"'User Input'!Q137*P$9","v":0},{"$f":"'User Input'!R137*Q$9","v":0},{"$f":"'User Input'!S137*R$9","v":0},{"$f":"'User Input'!T137*S$9","v":0},{"$f":"'User Input'!U137*T$9","v":0},{"$f":"'User Input'!V137*U$9","v":0},{"$f":"'User Input'!W137*V$9","v":0},{"$f":"'User Input'!X137*W$9","v":0},{"$f":"'User Input'!Y137*X$9","v":0},{"$f":"'User Input'!Z137*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D138","v":"Risk 5"},0,{"$f":"'User Input'!F138","v":0},{"$f":"'User Input'!G138*F$9","v":0},{"$f":"'User Input'!H138*G$9","v":0},{"$f":"'User Input'!I138*H$9","v":0},{"$f":"'User Input'!J138*I$9","v":0},{"$f":"'User Input'!K138*J$9","v":0},{"$f":"'User Input'!L138*K$9","v":0},{"$f":"'User Input'!M138*L$9","v":0},{"$f":"'User Input'!N138*M$9","v":0},{"$f":"'User Input'!O138*N$9","v":0},{"$f":"'User Input'!P138*O$9","v":0},{"$f":"'User Input'!Q138*P$9","v":0},{"$f":"'User Input'!R138*Q$9","v":0},{"$f":"'User Input'!S138*R$9","v":0},{"$f":"'User Input'!T138*S$9","v":0},{"$f":"'User Input'!U138*T$9","v":0},{"$f":"'User Input'!V138*U$9","v":0},{"$f":"'User Input'!W138*V$9","v":0},{"$f":"'User Input'!X138*W$9","v":0},{"$f":"'User Input'!Y138*X$9","v":0},{"$f":"'User Input'!Z138*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E104:Y104)","v":0},{"$f":"SUM(E85:E103)","v":0},{"$f":"SUM(F85:F103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E105:Y105)","v":0},{"$f":"E104/(1+$D$4)^E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D140","v":"Option 4: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E109:Y109)","v":0},{"$f":"'User Input'!F19","v":0},{"$f":"'User Input'!G19*F$9","v":0},{"$f":"'User Input'!H19*G$9","v":0},{"$f":"'User Input'!I19*H$9","v":0},{"$f":"'User Input'!J19*I$9","v":0},{"$f":"'User Input'!K19*J$9","v":0},{"$f":"'User Input'!L19*K$9","v":0},{"$f":"'User Input'!M19*L$9","v":0},{"$f":"'User Input'!N19*M$9","v":0},{"$f":"'User Input'!O19*N$9","v":0},{"$f":"'User Input'!P19*O$9","v":0},{"$f":"'User Input'!Q19*P$9","v":0},{"$f":"'User Input'!R19*Q$9","v":0},{"$f":"'User Input'!S19*R$9","v":0},{"$f":"'User Input'!T19*S$9","v":0},{"$f":"'User Input'!U19*T$9","v":0},{"$f":"'User Input'!V19*U$9","v":0},{"$f":"'User Input'!W19*V$9","v":0},{"$f":"'User Input'!X19*W$9","v":0},{"$f":"'User Input'!Y19*X$9","v":0},{"$f":"'User Input'!Z19*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D143","v":"Annual Maintenance Costs"},{"$f":"SUM(E110:Y110)","v":0},{"$f":"'User Input'!F143","v":0},{"$f":"'User Input'!G143*F$9","v":0},{"$f":"'User Input'!H143*G$9","v":0},{"$f":"'User Input'!I143*H$9","v":0},{"$f":"'User Input'!J143*I$9","v":0},{"$f":"'User Input'!K143*J$9","v":0},{"$f":"'User Input'!L143*K$9","v":0},{"$f":"'User Input'!M143*L$9","v":0},{"$f":"'User Input'!N143*M$9","v":0},{"$f":"'User Input'!O143*N$9","v":0},{"$f":"'User Input'!P143*O$9","v":0},{"$f":"'User Input'!Q143*P$9","v":0},{"$f":"'User Input'!R143*Q$9","v":0},{"$f":"'User Input'!S143*R$9","v":0},{"$f":"'User Input'!T143*S$9","v":0},{"$f":"'User Input'!U143*T$9","v":0},{"$f":"'User Input'!V143*U$9","v":0},{"$f":"'User Input'!W143*V$9","v":0},{"$f":"'User Input'!X143*W$9","v":0},{"$f":"'User Input'!Y143*X$9","v":0},{"$f":"'User Input'!Z143*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D145","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D146","v":"SAIFI sustained"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F146*'Administrator Input'!$F$41*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G146*'Administrator Input'!$F$41*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H146*'Administrator Input'!$F$41*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I146*'Administrator Input'!$F$41*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J146*'Administrator Input'!$F$41*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K146*'Administrator Input'!$F$41*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L146*'Administrator Input'!$F$41*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M146*'Administrator Input'!$F$41*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N146*'Administrator Input'!$F$41*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O146*'Administrator Input'!$F$41*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P146*'Administrator Input'!$F$41*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q146*'Administrator Input'!$F$41*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R146*'Administrator Input'!$F$41*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S146*'Administrator Input'!$F$41*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T146*'Administrator Input'!$F$41*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U146*'Administrator Input'!$F$41*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V146*'Administrator Input'!$F$41*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W146*'Administrator Input'!$F$41*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X146*'Administrator Input'!$F$41*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D147","v":"SAIDI accidental"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F147*'Administrator Input'!$F$42*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G147*'Administrator Input'!$F$42*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H147*'Administrator Input'!$F$42*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I147*'Administrator Input'!$F$42*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J147*'Administrator Input'!$F$42*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K147*'Administrator Input'!$F$42*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L147*'Administrator Input'!$F$42*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M147*'Administrator Input'!$F$42*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N147*'Administrator Input'!$F$42*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O147*'Administrator Input'!$F$42*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P147*'Administrator Input'!$F$42*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q147*'Administrator Input'!$F$42*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R147*'Administrator Input'!$F$42*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S147*'Administrator Input'!$F$42*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T147*'Administrator Input'!$F$42*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U147*'Administrator Input'!$F$42*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V147*'Administrator Input'!$F$42*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W147*'Administrator Input'!$F$42*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X147*'Administrator Input'!$F$42*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D148","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F148*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G148*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H148*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I148*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J148*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K148*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L148*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M148*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N148*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O148*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P148*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q148*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R148*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S148*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T148*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U148*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V148*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W148*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X148*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D149","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F149*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G149*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H149*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I149*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J149*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K149*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L149*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M149*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N149*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O149*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P149*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q149*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R149*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S149*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T149*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U149*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V149*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W149*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X149*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D151","v":"Network Outage Costs"},0,{"$f":"'User Input'!F152*'Administrator Input'!$F$49*E9","v":0},{"$f":"'User Input'!G152*'Administrator Input'!$F$49*F9","v":0},{"$f":"'User Input'!H152*'Administrator Input'!$F$49*G9","v":0},{"$f":"'User Input'!I152*'Administrator Input'!$F$49*H9","v":0},{"$f":"'User Input'!J152*'Administrator Input'!$F$49*I9","v":0},{"$f":"'User Input'!K152*'Administrator Input'!$F$49*J9","v":0},{"$f":"'User Input'!L152*'Administrator Input'!$F$49*K9","v":0},{"$f":"'User Input'!M152*'Administrator Input'!$F$49*L9","v":0},{"$f":"'User Input'!N152*'Administrator Input'!$F$49*M9","v":0},{"$f":"'User Input'!O152*'Administrator Input'!$F$49*N9","v":0},{"$f":"'User Input'!P152*'Administrator Input'!$F$49*O9","v":0},{"$f":"'User Input'!Q152*'Administrator Input'!$F$49*P9","v":0},{"$f":"'User Input'!R152*'Administrator Input'!$F$49*Q9","v":0},{"$f":"'User Input'!S152*'Administrator Input'!$F$49*R9","v":0},{"$f":"'User Input'!T152*'Administrator Input'!$F$49*S9","v":0},{"$f":"'User Input'!U152*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V152*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W152*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X152*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y152*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z152*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D155","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y155*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z155*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D158","v":"Cost 1"},0,{"$f":"'User Input'!F158","v":0},{"$f":"'User Input'!G158*F$9","v":0},{"$f":"'User Input'!H158*G$9","v":0},{"$f":"'User Input'!I158*H$9","v":0},{"$f":"'User Input'!J158*I$9","v":0},{"$f":"'User Input'!K158*J$9","v":0},{"$f":"'User Input'!L158*K$9","v":0},{"$f":"'User Input'!M158*L$9","v":0},{"$f":"'User Input'!N158*M$9","v":0},{"$f":"'User Input'!O158*N$9","v":0},{"$f":"'User Input'!P158*O$9","v":0},{"$f":"'User Input'!Q158*P$9","v":0},{"$f":"'User Input'!R158*Q$9","v":0},{"$f":"'User Input'!S158*R$9","v":0},{"$f":"'User Input'!T158*S$9","v":0},{"$f":"'User Input'!U158*T$9","v":0},{"$f":"'User Input'!V158*U$9","v":0},{"$f":"'User Input'!W158*V$9","v":0},{"$f":"'User Input'!X158*W$9","v":0},{"$f":"'User Input'!Y158*X$9","v":0},{"$f":"'User Input'!Z158*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D159","v":"Cost 2"},0,{"$f":"'User Input'!F159","v":0},{"$f":"'User Input'!G159*F$9","v":0},{"$f":"'User Input'!H159*G$9","v":0},{"$f":"'User Input'!I159*H$9","v":0},{"$f":"'User Input'!J159*I$9","v":0},{"$f":"'User Input'!K159*J$9","v":0},{"$f":"'User Input'!L159*K$9","v":0},{"$f":"'User Input'!M159*L$9","v":0},{"$f":"'User Input'!N159*M$9","v":0},{"$f":"'User Input'!O159*N$9","v":0},{"$f":"'User Input'!P159*O$9","v":0},{"$f":"'User Input'!Q159*P$9","v":0},{"$f":"'User Input'!R159*Q$9","v":0},{"$f":"'User Input'!S159*R$9","v":0},{"$f":"'User Input'!T159*S$9","v":0},{"$f":"'User Input'!U159*T$9","v":0},{"$f":"'User Input'!V159*U$9","v":0},{"$f":"'User Input'!W159*V$9","v":0},{"$f":"'User Input'!X159*W$9","v":0},{"$f":"'User Input'!Y159*X$9","v":0},{"$f":"'User Input'!Z159*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D160","v":"Cost 3"},0,{"$f":"'User Input'!F160","v":0},{"$f":"'User Input'!G160*F$9","v":0},{"$f":"'User Input'!H160*G$9","v":0},{"$f":"'User Input'!I160*H$9","v":0},{"$f":"'User Input'!J160*I$9","v":0},{"$f":"'User Input'!K160*J$9","v":0},{"$f":"'User Input'!L160*K$9","v":0},{"$f":"'User Input'!M160*L$9","v":0},{"$f":"'User Input'!N160*M$9","v":0},{"$f":"'User Input'!O160*N$9","v":0},{"$f":"'User Input'!P160*O$9","v":0},{"$f":"'User Input'!Q160*P$9","v":0},{"$f":"'User Input'!R160*Q$9","v":0},{"$f":"'User Input'!S160*R$9","v":0},{"$f":"'User Input'!T160*S$9","v":0},{"$f":"'User Input'!U160*T$9","v":0},{"$f":"'User Input'!V160*U$9","v":0},{"$f":"'User Input'!W160*V$9","v":0},{"$f":"'User Input'!X160*W$9","v":0},{"$f":"'User Input'!Y160*X$9","v":0},{"$f":"'User Input'!Z160*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D161","v":"Cost 4"},0,{"$f":"'User Input'!F161","v":0},{"$f":"'User Input'!G161*F$9","v":0},{"$f":"'User Input'!H161*G$9","v":0},{"$f":"'User Input'!I161*H$9","v":0},{"$f":"'User Input'!J161*I$9","v":0},{"$f":"'User Input'!K161*J$9","v":0},{"$f":"'User Input'!L161*K$9","v":0},{"$f":"'User Input'!M161*L$9","v":0},{"$f":"'User Input'!N161*M$9","v":0},{"$f":"'User Input'!O161*N$9","v":0},{"$f":"'User Input'!P161*O$9","v":0},{"$f":"'User Input'!Q161*P$9","v":0},{"$f":"'User Input'!R161*Q$9","v":0},{"$f":"'User Input'!S161*R$9","v":0},{"$f":"'User Input'!T161*S$9","v":0},{"$f":"'User Input'!U161*T$9","v":0},{"$f":"'User Input'!V161*U$9","v":0},{"$f":"'User Input'!W161*V$9","v":0},{"$f":"'User Input'!X161*W$9","v":0},{"$f":"'User Input'!Y161*X$9","v":0},{"$f":"'User Input'!Z161*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D162","v":"Cost 5"},0,{"$f":"'User Input'!F162","v":0},{"$f":"'User Input'!G162*F$9","v":0},{"$f":"'User Input'!H162*G$9","v":0},{"$f":"'User Input'!I162*H$9","v":0},{"$f":"'User Input'!J162*I$9","v":0},{"$f":"'User Input'!K162*J$9","v":0},{"$f":"'User Input'!L162*K$9","v":0},{"$f":"'User Input'!M162*L$9","v":0},{"$f":"'User Input'!N162*M$9","v":0},{"$f":"'User Input'!O162*N$9","v":0},{"$f":"'User Input'!P162*O$9","v":0},{"$f":"'User Input'!Q162*P$9","v":0},{"$f":"'User Input'!R162*Q$9","v":0},{"$f":"'User Input'!S162*R$9","v":0},{"$f":"'User Input'!T162*S$9","v":0},{"$f":"'User Input'!U162*T$9","v":0},{"$f":"'User Input'!V162*U$9","v":0},{"$f":"'User Input'!W162*V$9","v":0},{"$f":"'User Input'!X162*W$9","v":0},{"$f":"'User Input'!Y162*X$9","v":0},{"$f":"'User Input'!Z162*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D163","v":"Risk 1"},0,{"$f":"'User Input'!F163","v":0},{"$f":"'User Input'!G163*F$9","v":0},{"$f":"'User Input'!H163*G$9","v":0},{"$f":"'User Input'!I163*H$9","v":0},{"$f":"'User Input'!J163*I$9","v":0},{"$f":"'User Input'!K163*J$9","v":0},{"$f":"'User Input'!L163*K$9","v":0},{"$f":"'User Input'!M163*L$9","v":0},{"$f":"'User Input'!N163*M$9","v":0},{"$f":"'User Input'!O163*N$9","v":0},{"$f":"'User Input'!P163*O$9","v":0},{"$f":"'User Input'!Q163*P$9","v":0},{"$f":"'User Input'!R163*Q$9","v":0},{"$f":"'User Input'!S163*R$9","v":0},{"$f":"'User Input'!T163*S$9","v":0},{"$f":"'User Input'!U163*T$9","v":0},{"$f":"'User Input'!V163*U$9","v":0},{"$f":"'User Input'!W163*V$9","v":0},{"$f":"'User Input'!X163*W$9","v":0},{"$f":"'User Input'!Y163*X$9","v":0},{"$f":"'User Input'!Z163*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D164","v":"Risk 2"},0,{"$f":"'User Input'!F164","v":0},{"$f":"'User Input'!G164*F$9","v":0},{"$f":"'User Input'!H164*G$9","v":0},{"$f":"'User Input'!I164*H$9","v":0},{"$f":"'User Input'!J164*I$9","v":0},{"$f":"'User Input'!K164*J$9","v":0},{"$f":"'User Input'!L164*K$9","v":0},{"$f":"'User Input'!M164*L$9","v":0},{"$f":"'User Input'!N164*M$9","v":0},{"$f":"'User Input'!O164*N$9","v":0},{"$f":"'User Input'!P164*O$9","v":0},{"$f":"'User Input'!Q164*P$9","v":0},{"$f":"'User Input'!R164*Q$9","v":0},{"$f":"'User Input'!S164*R$9","v":0},{"$f":"'User Input'!T164*S$9","v":0},{"$f":"'User Input'!U164*T$9","v":0},{"$f":"'User Input'!V164*U$9","v":0},{"$f":"'User Input'!W164*V$9","v":0},{"$f":"'User Input'!X164*W$9","v":0},{"$f":"'User Input'!Y164*X$9","v":0},{"$f":"'User Input'!Z164*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D165","v":"Risk 3"},0,{"$f":"'User Input'!F165","v":0},{"$f":"'User Input'!G165*F$9","v":0},{"$f":"'User Input'!H165*G$9","v":0},{"$f":"'User Input'!I165*H$9","v":0},{"$f":"'User Input'!J165*I$9","v":0},{"$f":"'User Input'!K165*J$9","v":0},{"$f":"'User Input'!L165*K$9","v":0},{"$f":"'User Input'!M165*L$9","v":0},{"$f":"'User Input'!N165*M$9","v":0},{"$f":"'User Input'!O165*N$9","v":0},{"$f":"'User Input'!P165*O$9","v":0},{"$f":"'User Input'!Q165*P$9","v":0},{"$f":"'User Input'!R165*Q$9","v":0},{"$f":"'User Input'!S165*R$9","v":0},{"$f":"'User Input'!T165*S$9","v":0},{"$f":"'User Input'!U165*T$9","v":0},{"$f":"'User Input'!V165*U$9","v":0},{"$f":"'User Input'!W165*V$9","v":0},{"$f":"'User Input'!X165*W$9","v":0},{"$f":"'User Input'!Y165*X$9","v":0},{"$f":"'User Input'!Z165*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D166","v":"Risk 4"},0,{"$f":"'User Input'!F166","v":0},{"$f":"'User Input'!G166*F$9","v":0},{"$f":"'User Input'!H166*G$9","v":0},{"$f":"'User Input'!I166*H$9","v":0},{"$f":"'User Input'!J166*I$9","v":0},{"$f":"'User Input'!K166*J$9","v":0},{"$f":"'User Input'!L166*K$9","v":0},{"$f":"'User Input'!M166*L$9","v":0},{"$f":"'User Input'!N166*M$9","v":0},{"$f":"'User Input'!O166*N$9","v":0},{"$f":"'User Input'!P166*O$9","v":0},{"$f":"'User Input'!Q166*P$9","v":0},{"$f":"'User Input'!R166*Q$9","v":0},{"$f":"'User Input'!S166*R$9","v":0},{"$f":"'User Input'!T166*S$9","v":0},{"$f":"'User Input'!U166*T$9","v":0},{"$f":"'User Input'!V166*U$9","v":0},{"$f":"'User Input'!W166*V$9","v":0},{"$f":"'User Input'!X166*W$9","v":0},{"$f":"'User Input'!Y166*X$9","v":0},{"$f":"'User Input'!Z166*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D167","v":"Risk 5"},0,{"$f":"'User Input'!F167","v":0},{"$f":"'User Input'!G167*F$9","v":0},{"$f":"'User Input'!H167*G$9","v":0},{"$f":"'User Input'!I167*H$9","v":0},{"$f":"'User Input'!J167*I$9","v":0},{"$f":"'User Input'!K167*J$9","v":0},{"$f":"'User Input'!L167*K$9","v":0},{"$f":"'User Input'!M167*L$9","v":0},{"$f":"'User Input'!N167*M$9","v":0},{"$f":"'User Input'!O167*N$9","v":0},{"$f":"'User Input'!P167*O$9","v":0},{"$f":"'User Input'!Q167*P$9","v":0},{"$f":"'User Input'!R167*Q$9","v":0},{"$f":"'User Input'!S167*R$9","v":0},{"$f":"'User Input'!T167*S$9","v":0},{"$f":"'User Input'!U167*T$9","v":0},{"$f":"'User Input'!V167*U$9","v":0},{"$f":"'User Input'!W167*V$9","v":0},{"$f":"'User Input'!X167*W$9","v":0},{"$f":"'User Input'!Y167*X$9","v":0},{"$f":"'User Input'!Z167*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E128:Y128)","v":0},{"$f":"SUM(E109:E127)","v":0},{"$f":"SUM(F109:F127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E129:Y129)","v":0},{"$f":"E128/(1+$D$4)^E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D169","v":"Option 5: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E133:Y133)","v":0},{"$f":"'User Input'!F20","v":0},{"$f":"'User Input'!G20*F$9","v":0},{"$f":"'User Input'!H20*G$9","v":0},{"$f":"'User Input'!I20*H$9","v":0},{"$f":"'User Input'!J20*I$9","v":0},{"$f":"'User Input'!K20*J$9","v":0},{"$f":"'User Input'!L20*K$9","v":0},{"$f":"'User Input'!M20*L$9","v":0},{"$f":"'User Input'!N20*M$9","v":0},{"$f":"'User Input'!O20*N$9","v":0},{"$f":"'User Input'!P20*O$9","v":0},{"$f":"'User Input'!Q20*P$9","v":0},{"$f":"'User Input'!R20*Q$9","v":0},{"$f":"'User Input'!S20*R$9","v":0},{"$f":"'User Input'!T20*S$9","v":0},{"$f":"'User Input'!U20*T$9","v":0},{"$f":"'User Input'!V20*U$9","v":0},{"$f":"'User Input'!W20*V$9","v":0},{"$f":"'User Input'!X20*W$9","v":0},{"$f":"'User Input'!Y20*X$9","v":0},{"$f":"'User Input'!Z20*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D172","v":"Annual Maintenance Costs"},{"$f":"SUM(E134:Y134)","v":0},{"$f":"'User Input'!F172","v":0},{"$f":"'User Input'!G172*F$9","v":0},{"$f":"'User Input'!H172*G$9","v":0},{"$f":"'User Input'!I172*H$9","v":0},{"$f":"'User Input'!J172*I$9","v":0},{"$f":"'User Input'!K172*J$9","v":0},{"$f":"'User Input'!L172*K$9","v":0},{"$f":"'User Input'!M172*L$9","v":0},{"$f":"'User Input'!N172*M$9","v":0},{"$f":"'User Input'!O172*N$9","v":0},{"$f":"'User Input'!P172*O$9","v":0},{"$f":"'User Input'!Q172*P$9","v":0},{"$f":"'User Input'!R172*Q$9","v":0},{"$f":"'User Input'!S172*R$9","v":0},{"$f":"'User Input'!T172*S$9","v":0},{"$f":"'User Input'!U172*T$9","v":0},{"$f":"'User Input'!V172*U$9","v":0},{"$f":"'User Input'!W172*V$9","v":0},{"$f":"'User Input'!X172*W$9","v":0},{"$f":"'User Input'!Y172*X$9","v":0},{"$f":"'User Input'!Z172*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D174","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D175","v":"SAIFI sustained"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F175*'Administrator Input'!$F$41*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G175*'Administrator Input'!$F$41*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H175*'Administrator Input'!$F$41*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I175*'Administrator Input'!$F$41*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J175*'Administrator Input'!$F$41*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K175*'Administrator Input'!$F$41*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L175*'Administrator Input'!$F$41*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M175*'Administrator Input'!$F$41*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N175*'Administrator Input'!$F$41*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O175*'Administrator Input'!$F$41*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P175*'Administrator Input'!$F$41*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q175*'Administrator Input'!$F$41*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R175*'Administrator Input'!$F$41*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S175*'Administrator Input'!$F$41*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T175*'Administrator Input'!$F$41*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U175*'Administrator Input'!$F$41*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V175*'Administrator Input'!$F$41*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W175*'Administrator Input'!$F$41*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X175*'Administrator Input'!$F$41*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D176","v":"SAIDI accidental"},{"$f":"SUM(E137:Y137)","v":0},0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F176*'Administrator Input'!$F$42*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G176*'Administrator Input'!$F$42*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H176*'Administrator Input'!$F$42*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I176*'Administrator Input'!$F$42*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J176*'Administrator Input'!$F$42*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K176*'Administrator Input'!$F$42*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L176*'Administrator Input'!$F$42*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M176*'Administrator Input'!$F$42*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N176*'Administrator Input'!$F$42*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O176*'Administrator Input'!$F$42*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P176*'Administrator Input'!$F$42*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q176*'Administrator Input'!$F$42*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R176*'Administrator Input'!$F$42*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S176*'Administrator Input'!$F$42*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T176*'Administrator Input'!$F$42*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U176*'Administrator Input'!$F$42*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V176*'Administrator Input'!$F$42*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W176*'Administrator Input'!$F$42*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X176*'Administrator Input'!$F$42*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D177","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F177*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G177*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H177*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I177*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J177*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K177*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L177*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M177*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N177*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O177*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P177*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q177*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R177*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S177*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T177*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U177*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V177*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W177*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X177*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D178","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F178*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G178*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H178*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I178*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J178*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K178*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L178*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M178*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N178*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O178*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P178*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q178*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R178*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S178*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T178*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U178*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V178*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W178*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X178*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D180","v":"Network Outage Costs"},0,{"$f":"'User Input'!F181*'Administrator Input'!$F$49*E9","v":0},{"$f":"'User Input'!G181*'Administrator Input'!$F$49*F9","v":0},{"$f":"'User Input'!H181*'Administrator Input'!$F$49*G9","v":0},{"$f":"'User Input'!I181*'Administrator Input'!$F$49*H9","v":0},{"$f":"'User Input'!J181*'Administrator Input'!$F$49*I9","v":0},{"$f":"'User Input'!K181*'Administrator Input'!$F$49*J9","v":0},{"$f":"'User Input'!L181*'Administrator Input'!$F$49*K9","v":0},{"$f":"'User Input'!M181*'Administrator Input'!$F$49*L9","v":0},{"$f":"'User Input'!N181*'Administrator Input'!$F$49*M9","v":0},{"$f":"'User Input'!O181*'Administrator Input'!$F$49*N9","v":0},{"$f":"'User Input'!P181*'Administrator Input'!$F$49*O9","v":0},{"$f":"'User Input'!Q181*'Administrator Input'!$F$49*P9","v":0},{"$f":"'User Input'!R181*'Administrator Input'!$F$49*Q9","v":0},{"$f":"'User Input'!S181*'Administrator Input'!$F$49*R9","v":0},{"$f":"'User Input'!T181*'Administrator Input'!$F$49*S9","v":0},{"$f":"'User Input'!U181*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V181*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W181*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X181*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y181*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z181*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D184","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y184*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z184*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D187","v":"Cost 1"},0,{"$f":"'User Input'!F187","v":0},{"$f":"'User Input'!G187*F$9","v":0},{"$f":"'User Input'!H187*G$9","v":0},{"$f":"'User Input'!I187*H$9","v":0},{"$f":"'User Input'!J187*I$9","v":0},{"$f":"'User Input'!K187*J$9","v":0},{"$f":"'User Input'!L187*K$9","v":0},{"$f":"'User Input'!M187*L$9","v":0},{"$f":"'User Input'!N187*M$9","v":0},{"$f":"'User Input'!O187*N$9","v":0},{"$f":"'User Input'!P187*O$9","v":0},{"$f":"'User Input'!Q187*P$9","v":0},{"$f":"'User Input'!R187*Q$9","v":0},{"$f":"'User Input'!S187*R$9","v":0},{"$f":"'User Input'!T187*S$9","v":0},{"$f":"'User Input'!U187*T$9","v":0},{"$f":"'User Input'!V187*U$9","v":0},{"$f":"'User Input'!W187*V$9","v":0},{"$f":"'User Input'!X187*W$9","v":0},{"$f":"'User Input'!Y187*X$9","v":0},{"$f":"'User Input'!Z187*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D188","v":"Cost 2"},0,{"$f":"'User Input'!F188","v":0},{"$f":"'User Input'!G188*F$9","v":0},{"$f":"'User Input'!H188*G$9","v":0},{"$f":"'User Input'!I188*H$9","v":0},{"$f":"'User Input'!J188*I$9","v":0},{"$f":"'User Input'!K188*J$9","v":0},{"$f":"'User Input'!L188*K$9","v":0},{"$f":"'User Input'!M188*L$9","v":0},{"$f":"'User Input'!N188*M$9","v":0},{"$f":"'User Input'!O188*N$9","v":0},{"$f":"'User Input'!P188*O$9","v":0},{"$f":"'User Input'!Q188*P$9","v":0},{"$f":"'User Input'!R188*Q$9","v":0},{"$f":"'User Input'!S188*R$9","v":0},{"$f":"'User Input'!T188*S$9","v":0},{"$f":"'User Input'!U188*T$9","v":0},{"$f":"'User Input'!V188*U$9","v":0},{"$f":"'User Input'!W188*V$9","v":0},{"$f":"'User Input'!X188*W$9","v":0},{"$f":"'User Input'!Y188*X$9","v":0},{"$f":"'User Input'!Z188*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D189","v":"Cost 3"},0,{"$f":"'User Input'!F189","v":0},{"$f":"'User Input'!G189*F$9","v":0},{"$f":"'User Input'!H189*G$9","v":0},{"$f":"'User Input'!I189*H$9","v":0},{"$f":"'User Input'!J189*I$9","v":0},{"$f":"'User Input'!K189*J$9","v":0},{"$f":"'User Input'!L189*K$9","v":0},{"$f":"'User Input'!M189*L$9","v":0},{"$f":"'User Input'!N189*M$9","v":0},{"$f":"'User Input'!O189*N$9","v":0},{"$f":"'User Input'!P189*O$9","v":0},{"$f":"'User Input'!Q189*P$9","v":0},{"$f":"'User Input'!R189*Q$9","v":0},{"$f":"'User Input'!S189*R$9","v":0},{"$f":"'User Input'!T189*S$9","v":0},{"$f":"'User Input'!U189*T$9","v":0},{"$f":"'User Input'!V189*U$9","v":0},{"$f":"'User Input'!W189*V$9","v":0},{"$f":"'User Input'!X189*W$9","v":0},{"$f":"'User Input'!Y189*X$9","v":0},{"$f":"'User Input'!Z189*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D190","v":"Cost 4"},0,{"$f":"'User Input'!F190","v":0},{"$f":"'User Input'!G190*F$9","v":0},{"$f":"'User Input'!H190*G$9","v":0},{"$f":"'User Input'!I190*H$9","v":0},{"$f":"'User Input'!J190*I$9","v":0},{"$f":"'User Input'!K190*J$9","v":0},{"$f":"'User Input'!L190*K$9","v":0},{"$f":"'User Input'!M190*L$9","v":0},{"$f":"'User Input'!N190*M$9","v":0},{"$f":"'User Input'!O190*N$9","v":0},{"$f":"'User Input'!P190*O$9","v":0},{"$f":"'User Input'!Q190*P$9","v":0},{"$f":"'User Input'!R190*Q$9","v":0},{"$f":"'User Input'!S190*R$9","v":0},{"$f":"'User Input'!T190*S$9","v":0},{"$f":"'User Input'!U190*T$9","v":0},{"$f":"'User Input'!V190*U$9","v":0},{"$f":"'User Input'!W190*V$9","v":0},{"$f":"'User Input'!X190*W$9","v":0},{"$f":"'User Input'!Y190*X$9","v":0},{"$f":"'User Input'!Z190*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D191","v":"Cost 5"},0,{"$f":"'User Input'!F191","v":0},{"$f":"'User Input'!G191*F$9","v":0},{"$f":"'User Input'!H191*G$9","v":0},{"$f":"'User Input'!I191*H$9","v":0},{"$f":"'User Input'!J191*I$9","v":0},{"$f":"'User Input'!K191*J$9","v":0},{"$f":"'User Input'!L191*K$9","v":0},{"$f":"'User Input'!M191*L$9","v":0},{"$f":"'User Input'!N191*M$9","v":0},{"$f":"'User Input'!O191*N$9","v":0},{"$f":"'User Input'!P191*O$9","v":0},{"$f":"'User Input'!Q191*P$9","v":0},{"$f":"'User Input'!R191*Q$9","v":0},{"$f":"'User Input'!S191*R$9","v":0},{"$f":"'User Input'!T191*S$9","v":0},{"$f":"'User Input'!U191*T$9","v":0},{"$f":"'User Input'!V191*U$9","v":0},{"$f":"'User Input'!W191*V$9","v":0},{"$f":"'User Input'!X191*W$9","v":0},{"$f":"'User Input'!Y191*X$9","v":0},{"$f":"'User Input'!Z191*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D192","v":"Risk 1"},0,{"$f":"'User Input'!F192","v":0},{"$f":"'User Input'!G192*F$9","v":0},{"$f":"'User Input'!H192*G$9","v":0},{"$f":"'User Input'!I192*H$9","v":0},{"$f":"'User Input'!J192*I$9","v":0},{"$f":"'User Input'!K192*J$9","v":0},{"$f":"'User Input'!L192*K$9","v":0},{"$f":"'User Input'!M192*L$9","v":0},{"$f":"'User Input'!N192*M$9","v":0},{"$f":"'User Input'!O192*N$9","v":0},{"$f":"'User Input'!P192*O$9","v":0},{"$f":"'User Input'!Q192*P$9","v":0},{"$f":"'User Input'!R192*Q$9","v":0},{"$f":"'User Input'!S192*R$9","v":0},{"$f":"'User Input'!T192*S$9","v":0},{"$f":"'User Input'!U192*T$9","v":0},{"$f":"'User Input'!V192*U$9","v":0},{"$f":"'User Input'!W192*V$9","v":0},{"$f":"'User Input'!X192*W$9","v":0},{"$f":"'User Input'!Y192*X$9","v":0},{"$f":"'User Input'!Z192*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D193","v":"Risk 2"},0,{"$f":"'User Input'!F193","v":0},{"$f":"'User Input'!G193*F$9","v":0},{"$f":"'User Input'!H193*G$9","v":0},{"$f":"'User Input'!I193*H$9","v":0},{"$f":"'User Input'!J193*I$9","v":0},{"$f":"'User Input'!K193*J$9","v":0},{"$f":"'User Input'!L193*K$9","v":0},{"$f":"'User Input'!M193*L$9","v":0},{"$f":"'User Input'!N193*M$9","v":0},{"$f":"'User Input'!O193*N$9","v":0},{"$f":"'User Input'!P193*O$9","v":0},{"$f":"'User Input'!Q193*P$9","v":0},{"$f":"'User Input'!R193*Q$9","v":0},{"$f":"'User Input'!S193*R$9","v":0},{"$f":"'User Input'!T193*S$9","v":0},{"$f":"'User Input'!U193*T$9","v":0},{"$f":"'User Input'!V193*U$9","v":0},{"$f":"'User Input'!W193*V$9","v":0},{"$f":"'User Input'!X193*W$9","v":0},{"$f":"'User Input'!Y193*X$9","v":0},{"$f":"'User Input'!Z193*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D194","v":"Risk 3"},0,{"$f":"'User Input'!F194","v":0},{"$f":"'User Input'!G194*F$9","v":0},{"$f":"'User Input'!H194*G$9","v":0},{"$f":"'User Input'!I194*H$9","v":0},{"$f":"'User Input'!J194*I$9","v":0},{"$f":"'User Input'!K194*J$9","v":0},{"$f":"'User Input'!L194*K$9","v":0},{"$f":"'User Input'!M194*L$9","v":0},{"$f":"'User Input'!N194*M$9","v":0},{"$f":"'User Input'!O194*N$9","v":0},{"$f":"'User Input'!P194*O$9","v":0},{"$f":"'User Input'!Q194*P$9","v":0},{"$f":"'User Input'!R194*Q$9","v":0},{"$f":"'User Input'!S194*R$9","v":0},{"$f":"'User Input'!T194*S$9","v":0},{"$f":"'User Input'!U194*T$9","v":0},{"$f":"'User Input'!V194*U$9","v":0},{"$f":"'User Input'!W194*V$9","v":0},{"$f":"'User Input'!X194*W$9","v":0},{"$f":"'User Input'!Y194*X$9","v":0},{"$f":"'User Input'!Z194*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D195","v":"Risk 4"},0,{"$f":"'User Input'!F195","v":0},{"$f":"'User Input'!G195*F$9","v":0},{"$f":"'User Input'!H195*G$9","v":0},{"$f":"'User Input'!I195*H$9","v":0},{"$f":"'User Input'!J195*I$9","v":0},{"$f":"'User Input'!K195*J$9","v":0},{"$f":"'User Input'!L195*K$9","v":0},{"$f":"'User Input'!M195*L$9","v":0},{"$f":"'User Input'!N195*M$9","v":0},{"$f":"'User Input'!O195*N$9","v":0},{"$f":"'User Input'!P195*O$9","v":0},{"$f":"'User Input'!Q195*P$9","v":0},{"$f":"'User Input'!R195*Q$9","v":0},{"$f":"'User Input'!S195*R$9","v":0},{"$f":"'User Input'!T195*S$9","v":0},{"$f":"'User Input'!U195*T$9","v":0},{"$f":"'User Input'!V195*U$9","v":0},{"$f":"'User Input'!W195*V$9","v":0},{"$f":"'User Input'!X195*W$9","v":0},{"$f":"'User Input'!Y195*X$9","v":0},{"$f":"'User Input'!Z195*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D196","v":"Risk 5"},0,{"$f":"'User Input'!F196","v":0},{"$f":"'User Input'!G196*F$9","v":0},{"$f":"'User Input'!H196*G$9","v":0},{"$f":"'User Input'!I196*H$9","v":0},{"$f":"'User Input'!J196*I$9","v":0},{"$f":"'User Input'!K196*J$9","v":0},{"$f":"'User Input'!L196*K$9","v":0},{"$f":"'User Input'!M196*L$9","v":0},{"$f":"'User Input'!N196*M$9","v":0},{"$f":"'User Input'!O196*N$9","v":0},{"$f":"'User Input'!P196*O$9","v":0},{"$f":"'User Input'!Q196*P$9","v":0},{"$f":"'User Input'!R196*Q$9","v":0},{"$f":"'User Input'!S196*R$9","v":0},{"$f":"'User Input'!T196*S$9","v":0},{"$f":"'User Input'!U196*T$9","v":0},{"$f":"'User Input'!V196*U$9","v":0},{"$f":"'User Input'!W196*V$9","v":0},{"$f":"'User Input'!X196*W$9","v":0},{"$f":"'User Input'!Y196*X$9","v":0},{"$f":"'User Input'!Z196*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E152:Y152)","v":0},{"$f":"SUM(E133:E151)","v":0},{"$f":"SUM(F133:F151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E153:Y153)","v":0},{"$f":"E152/(1+$D$4)^E$7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Summary"]
[]
[null,null,"Total Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E32","v":1053.8346268656717},{"$f":"F32","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,{"$f":"O32","v":18417.784410156553},18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E56","v":654.63910447761191},{"$f":"F56","v":3593.3510945269763},5209.8697119030148,4704.7741463290777,3653.6256040608614,3752.2734953705044,3853.5848797455083,3957.6316714986369,4064.4877266291005,4174.2288952480858,{"$f":"O56","v":4286.9330754197836},4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[3,null,{"$f":"B59","v":"Option 2: "},null,{"$f":"E80","v":0},{"$f":"F80","v":0},0,0,0,0,0,0,0,0,{"$f":"O80","v":0},0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B83","v":"Option 3: "},null,{"$f":"E104","v":0},{"$f":"F104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B107","v":"Option 4: "},null,{"$f":"E128","v":0},{"$f":"F128","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B131","v":"Option 5: "},null,{"$f":"E152","v":0},{"$f":"F152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Total Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E33","v":1053.8346268656717},{"$f":"F33","v":1018.9118450301683},{"$f":"G33","v":13190.499508550227},{"$f":"H33","v":12753.3825977039},{"$f":"I33","v":12330.75120301441},{"$f":"J33","v":11922.125292313873},11527.040741109346,11145.048805422046,10775.715612096068,10418.621665997611,10073.361373545042,9739.54258202858,9416.7861341963398,9104.7254376008641,8803.0060482169902,7875.6109550570436,7614.6229060850919,7362.2836796736856,7118.3066644933861,6882.414747161276,6654.3399974907079]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E57","v":654.63910447761191},{"$f":"F57","v":3382.9326817237584},{"$f":"G57","v":4617.5782997809411},{"$f":"H57","v":3925.7251350775759},{"$f":"I57","v":2870.1120612436048},{"$f":"J57","v":2775.0000818086819},2683.0399962507213,2594.1273546879029,2508.1611685788712,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[3,null,{"$f":"B59","v":"Option 2: "},null,{"$f":"E81","v":0},{"$f":"F81","v":0},{"$f":"G81","v":0},{"$f":"H81","v":0},{"$f":"I81","v":0},{"$f":"J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B83","v":"Option 3: "},null,{"$f":"E105","v":0},{"$f":"F105","v":0},{"$f":"G105","v":0},{"$f":"H105","v":0},{"$f":"I105","v":0},{"$f":"J105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B107","v":"Option 4: "},null,{"$f":"E129","v":0},{"$f":"F129","v":0},{"$f":"G129","v":0},{"$f":"H129","v":0},{"$f":"I129","v":0},{"$f":"J129","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B131","v":"Option 5: "},null,{"$f":"E153","v":0},{"$f":"F153","v":0},{"$f":"G153","v":0},{"$f":"H153","v":0},{"$f":"I153","v":0},{"$f":"J153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Capital Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E13","v":0},{"$f":"F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E37","v":479},{"$f":"F37","v":3412.969734228469},1745.8276650257021,1147.2029641860777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,null,{"$f":"B59","v":"Option 2: "},null,{"$f":"E61","v":0},{"$f":"F61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B83","v":"Option 3: "},null,{"$f":"E85","v":0},{"$f":"F85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B107","v":"Option 4: "},null,{"$f":"E109","v":0},{"$f":"F109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B131","v":"Option 5: "},null,{"$f":"E133","v":0},{"$f":"F133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Differential Analysis between Status Quo and \"&+D221","v":"Differential Analysis between Status Quo and Option 1: RTS Redevelopment"}]
[]
[null,null,{"$f":"\"Cashflow - \"&+'User Input'!E15","v":"Cashflow - Status Quo"},null,{"$f":"-E160","v":-1053.8346268656717},{"$f":"-F160","v":-1082.2881617910448},-14882.429579532534,-15284.255178179914,-15696.930067990772,-16120.747179826521,-16556.007353681838,-17003.019552231246,-17462.101080141492,-17933.577809305312,-18417.784410156553,-18915.06458923078,-19425.771333140012,-19950.26715913479,-20488.924372431429,-19470.572017635102,-19996.277462111251,{"$f":"-V160","v":-20536.176953588252},{"$f":"-W160","v":-21090.653731335136},{"$f":"-X160","v":-21660.101382081186},{"$f":"-Y160","v":-22244.924119397376}]
[null,null,{"$f":"\"Cashflow - \"&+D221","v":"Cashflow - Option 1: RTS Redevelopment"},null,{"$f":"-E239-E241","v":-654.63910447761191},{"$f":"-F239+E239-F241","v":-3593.3510945269763},{"$f":"-G239+F239-G241","v":-5209.8697119030148},-4704.7741463290786,-3653.6256040608614,-3752.2734953705044,-3853.5848797455083,-3957.6316714986369,-4064.4877266291005,-4174.2288952480858,-4286.9330754197836,-4402.680268456118,-4521.5526357044328,-4643.6345568684528,-4769.0126899039005,-4897.7760325313066,-5030.015985409651,-5165.8264170157117,-5305.3037302751363,-5448.5469309925656,-5595.6576981293638]
[null,null,"Difference in Cashflow",null,{"$f":"E188-E187","v":399.19552238805977},-2511.0629327359316,9672.5598676295194,10579.481031850835,12043.304463929911,12368.473684456018,12702.422473936331,13045.387880732609,13397.613353512392,13759.348914057227,14130.85133473677,14512.384320774661,14904.218697435579,15306.632602266338,15719.911682527529,14572.795985103796,14966.2614767016,15370.35053657254,15785.35000106,16211.554451088621,16649.26642126801]
[]
[null,null,{"$f":"\"PV - \"&+'User Input'!E15","v":"PV - Status Quo"},null,{"$f":"-E169","v":-1053.8346268656717},{"$f":"-F169","v":-1018.9118450301683},-13190.499508550227,-12753.3825977039,-12330.75120301441,-11922.125292313873,-11527.040741109346,{"$f":"-L169","v":-11145.048805422046},-10775.715612096068,-10418.621665997611,-10073.361373545042,-9739.54258202858,-9416.7861341963398,-9104.7254376008641,-8803.0060482169902,-7875.6109550570436,-7614.6229060850919,-7362.2836796736856,-7118.3066644933861,-6882.414747161276,-6654.3399974907079]
[null,null,{"$f":"\"PV - \"&+D221","v":"PV - Option 1: RTS Redevelopment"},null,{"$f":"-E230","v":-654.63910447761191},-3382.9326817237584,-4617.5782997809411,-3925.7251350775759,-2870.1120612436048,-2775.0000818086819,-2683.0399962507213,-2594.1273546879029,-2508.1611685788712,-2425.0437960181703,-2344.6808308328568,-2266.9809953543058,-2191.8560367434306,-2119.2206267515562,-2048.9922648030956,-1981.0911842899447,-1915.4402619711664,-1851.9649303750593,-1790.59309310411,-1731.2550429466403,-1673.8833827021269]
[null,null,"Difference in PV",null,{"$f":"E192-E191","v":399.19552238805977},-2364.0208366935904,8572.9212087692867,8827.6574626263246,9460.6391417708055,9147.1252105051899,8844.0007448586239,8550.9214507341421,8267.5544435171978,7993.5778699794409,7728.6805427121853,7472.5615866742737,7224.9300974529087,6985.5048108493083,6754.013783413895,5894.5197707670986,5699.1826441139256,5510.3187492986262,5327.7135713892758,5151.1597042146359,4980.4566147885807]
[null,null,"Cumulative difference in PV",null,{"$f":"E193","v":399.19552238805977},{"$f":"E194+F193","v":-1964.8253143055306},{"$f":"F194+G193","v":6608.0958944637559},15435.753357090081,24896.392498860885,34043.517709366075,42887.518454224701,51438.439904958839,59705.994348476037,67699.572218455476,75428.252761167663,82900.814347841937,90125.74444529484,97111.249256144147,103865.26303955805,109759.78281032515,115458.96545443908,120969.28420373771,126296.99777512699,131448.15747934164,136428.61409413023]
[]
[null,null,"Analysis"]
[null,null,"PV of Difference in Cashflow",{"$f":"SUM(E193:Y193)","v":136428.61409413023}]
[null,null,"Internal Rate of Return",{"$f":"IRR(E189:Y189)","v":{"$error":"#NUM!"}}]
[null,null,"Discounted payback (years)",{"$f":"COUNTIF(E194:Y194,\"<0\")","v":1}]
[]
[null,"Cumulative Table"]
[]
[null,null,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},{"$f":"B35","v":"Option 1: RTS Redevelopment"},{"$f":"B59","v":"Option 2: "},{"$f":"B83","v":"Option 3: "},{"$f":"B107","v":"Option 4: "},{"$f":"B131","v":"Option 5: "}]
[]
[null,null,{"$f":"C13","v":"Capital Costs"},{"$f":"D13","v":0},{"$f":"D37","v":6785.0003634402492},{"$f":"D61","v":0},{"$f":"D85","v":0},{"$f":"D109","v":0},{"$f":"D133","v":0}]
[null,null,{"$f":"C14","v":"Annual Maintenance Costs"},{"$f":"D14","v":0},{"$f":"D38","v":0},{"$f":"D62","v":0},{"$f":"D86","v":0},{"$f":"D110","v":0},{"$f":"D134","v":0}]
[null,null,{"$f":"C15","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(D16:D19)","v":336096.94197214727},{"$f":"SUM(D40:D43)","v":80023.081421939845},{"$f":"SUM(D64:D67)","v":0},{"$f":"SUM(D88:D91)","v":0},{"$f":"SUM(D112:D115)","v":0},{"$f":"SUM(D136:D139)","v":0}]
[null,null,{"$f":"C20","v":"Network Outage Costs"},19174.766147640919,{"$f":"D44","v":4877.3245651157195},{"$f":"D68","v":0},{"$f":"D92","v":0},{"$f":"D116","v":0},{"$f":"D140","v":0}]
[null,null,"Loss of F Factor Benefit",0,0,0,0,0,0]
[null,null,"Cost 1",0,0,0,0,0,0]
[null,null,"Cost 2",0,0,0,0,0,0]
[null,null,"Cost 3",0,0,0,0,0,0]
[null,null,"Cost 4",0,0,0,0,0,0]
[null,null,"Cost 5",0,0,0,0,0,0]
[null,null,"Risk",{"$f":"SUM(D27:D31)","v":0},{"$f":"SUM(D51:D55)","v":0},{"$f":"SUM(D75:D79)","v":0},{"$f":"SUM(D99:D103)","v":0},{"$f":"SUM(D123:D127)","v":0},{"$f":"SUM(D147:D151)","v":0}]
[null,null,{"$f":"C32","v":"Total Costs"},{"$f":"SUM(D205:D215)","v":355271.70811978821},91685.406350495818,0,0,0,0]
[]
[null,null,"PV of Total Costs",{"$f":"IF(D216=0,\" \",D33)","v":186780.93242365232},{"$f":"IF(E216=0,\" \",D57)","v":50352.318329522146},{"$f":"IF(F216=0,\" \",D81)","v":" "},{"$f":"IF(G216=0,\" \",D105)","v":" "},{"$f":"IF(H216=0,\" \",D129)","v":" "},{"$f":"IF(I216=0,\" \",D153)","v":" "}]
[]
[null,null,"Least Cost (PV)",{"$f":"MIN(D218:I218)","v":50352.318329522146}]
[null,null,"Least Cost Option",{"$f":"IF(D220=D218,D203,IF(D220=E218,E203,IF(D220=F218,F203,IF(D220=G218,G203,IF(D220=H218,H203,IF(D220=I218,I203,\"N/A\"))))))","v":"Option 1: RTS Redevelopment"}]
[]
[]
[]
[null,"Graph & Working Data"]
[]
[null,null,null,null,{"$f":"E5","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"'Status Quo': annual costs",{"$f":"E236","v":1053.8346268656717},{"$f":"F236","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,null,{"$f":"D221&+\" annual costs\"","v":"Option 1: RTS Redevelopment annual costs"},{"$f":"E242","v":205.43290447761191},{"$f":"F242","v":422.46187776751816},3814.7130451109224,3979.5982047489833,4075.6526266668448,4174.3005179764878,4275.6119023514921,4379.6586941046207,4486.5147492350843,4596.2559178540696,4708.9600980257674,4824.7072910621018,4943.5796583104166,5065.6615794744366,5191.0397125098843,5319.8030551372904,5452.0430080156348,5587.8534396216955,5727.3307528811201,5870.5739535985495,6017.6847207353476]
[null,null,null,{"$f":"D221&+\" PV of costs\"","v":"Option 1: RTS Redevelopment PV of costs"},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,5)","v":654.63910447761191},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,6)","v":3382.9326817237584},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,7)","v":4617.5782997809411},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,8)","v":3925.7251350775759},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,9)","v":2870.1120612436048},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,10)","v":2775.0000818086819},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,11)","v":2683.0399962507213},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,12)","v":2594.1273546879029},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,13)","v":2508.1611685788712},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,14)","v":2425.0437960181703},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,15)","v":2344.6808308328568},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,16)","v":2266.9809953543058},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,17)","v":2191.8560367434306},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,18)","v":2119.2206267515562},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,19)","v":2048.9922648030956},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,20)","v":1981.0911842899447},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,21)","v":1915.4402619711664},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,22)","v":1851.9649303750593},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,23)","v":1790.59309310411},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,24)","v":1731.2550429466403},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,25)","v":1673.8833827021269}]
[]
[null,null,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"}]
[null,null,null,"Capital Costs",{"$f":"SUM($E13:E13)","v":0},{"$f":"SUM($E13:F13)","v":0},{"$f":"SUM($E13:G13)","v":0},{"$f":"SUM($E13:H13)","v":0},{"$f":"SUM($E13:I13)","v":0},{"$f":"SUM($E13:J13)","v":0},{"$f":"SUM($E13:K13)","v":0},{"$f":"SUM($E13:L13)","v":0},{"$f":"SUM($E13:M13)","v":0},{"$f":"SUM($E13:N13)","v":0},{"$f":"SUM($E13:O13)","v":0},{"$f":"SUM($E13:P13)","v":0},{"$f":"SUM($E13:Q13)","v":0},{"$f":"SUM($E13:R13)","v":0},{"$f":"SUM($E13:S13)","v":0},{"$f":"SUM($E13:T13)","v":0},{"$f":"SUM($E13:U13)","v":0},{"$f":"SUM($E13:V13)","v":0},{"$f":"SUM($E13:W13)","v":0},{"$f":"SUM($E13:X13)","v":0},{"$f":"SUM($E13:Y13)","v":0}]
[null,null,null,"Funding Costs",{"$f":"E233*'Administrator Input'!$F$22","v":0},{"$f":"F233*'Administrator Input'!$F$22","v":0},{"$f":"G233*'Administrator Input'!$F$22","v":0},{"$f":"H233*'Administrator Input'!$F$22","v":0},{"$f":"I233*'Administrator Input'!$F$22","v":0},{"$f":"J233*'Administrator Input'!$F$22","v":0},{"$f":"K233*'Administrator Input'!$F$22","v":0},{"$f":"L233*'Administrator Input'!$F$22","v":0},{"$f":"M233*'Administrator Input'!$F$22","v":0},{"$f":"N233*'Administrator Input'!$F$22","v":0},{"$f":"O233*'Administrator Input'!$F$22","v":0},{"$f":"P233*'Administrator Input'!$F$22","v":0},{"$f":"Q233*'Administrator Input'!$F$22","v":0},{"$f":"R233*'Administrator Input'!$F$22","v":0},{"$f":"S233*'Administrator Input'!$F$22","v":0},{"$f":"T233*'Administrator Input'!$F$22","v":0},{"$f":"U233*'Administrator Input'!$F$22","v":0},{"$f":"V233*'Administrator Input'!$F$22","v":0},{"$f":"W233*'Administrator Input'!$F$22","v":0},{"$f":"X233*'Administrator Input'!$F$22","v":0},{"$f":"Y233*'Administrator Input'!$F$22","v":0}]
[null,null,null,"Annual Costs",{"$f":"E32-E13","v":1053.8346268656717},{"$f":"F32-F13","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,null,"Annualised costs",{"$f":"E234+E235","v":1053.8346268656717},{"$f":"F234+F235","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[]
[null,{"$f":"IF(D221=D203,1,IF(D221=E203,2,IF(D221=F203,3,IF(D221=G203,4,IF(D221=H203,5,IF(D221=I203,6,\"N/A\"))))))","v":2},null,{"$f":"\"Recommended Case: \"&+D221","v":"Recommended Case: Option 1: RTS Redevelopment"}]
[null,null,null,"Capital Costs",{"$f":"VLOOKUP($B$238,$A$178:$Y$183,5)","v":479},{"$f":"E239+VLOOKUP($B$238,$A$178:$Y$183,6)","v":3891.969734228469},{"$f":"F239+VLOOKUP($B$238,$A$178:$Y$183,7)","v":5637.7973992541711},{"$f":"G239+VLOOKUP($B$238,$A$178:$Y$183,8)","v":6785.0003634402492},{"$f":"H239+VLOOKUP($B$238,$A$178:$Y$183,9)","v":6785.0003634402492},{"$f":"I239+VLOOKUP($B$238,$A$178:$Y$183,10)","v":6785.0003634402492},{"$f":"J239+VLOOKUP($B$238,$A$178:$Y$183,11)","v":6785.0003634402492},{"$f":"K239+VLOOKUP($B$238,$A$178:$Y$183,12)","v":6785.0003634402492},{"$f":"L239+VLOOKUP($B$238,$A$178:$Y$183,13)","v":6785.0003634402492},{"$f":"M239+VLOOKUP($B$238,$A$178:$Y$183,14)","v":6785.0003634402492},{"$f":"N239+VLOOKUP($B$238,$A$178:$Y$183,15)","v":6785.0003634402492},{"$f":"O239+VLOOKUP($B$238,$A$178:$Y$183,16)","v":6785.0003634402492},{"$f":"P239+VLOOKUP($B$238,$A$178:$Y$183,17)","v":6785.0003634402492},{"$f":"Q239+VLOOKUP($B$238,$A$178:$Y$183,18)","v":6785.0003634402492},{"$f":"R239+VLOOKUP($B$238,$A$178:$Y$183,19)","v":6785.0003634402492},{"$f":"S239+VLOOKUP($B$238,$A$178:$Y$183,20)","v":6785.0003634402492},{"$f":"T239+VLOOKUP($B$238,$A$178:$Y$183,21)","v":6785.0003634402492},{"$f":"U239+VLOOKUP($B$238,$A$178:$Y$183,22)","v":6785.0003634402492},{"$f":"V239+VLOOKUP($B$238,$A$178:$Y$183,23)","v":6785.0003634402492},{"$f":"W239+VLOOKUP($B$238,$A$178:$Y$183,24)","v":6785.0003634402492},{"$f":"X239+VLOOKUP($B$238,$A$178:$Y$183,25)","v":6785.0003634402492}]
[null,null,null,"Funding Costs",{"$f":"E239*'Administrator Input'!$F$22","v":29.793800000000001},{"$f":"F239*'Administrator Input'!$F$22","v":242.08051746901077},{"$f":"G239*'Administrator Input'!$F$22","v":350.67099823360945},{"$f":"H239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"I239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"J239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"K239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"L239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"M239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"N239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"O239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"P239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"Q239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"R239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"S239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"T239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"U239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"V239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"W239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"X239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"Y239*'Administrator Input'!$F$22","v":422.02702260598346}]
[null,null,null,"Annual Costs",{"$f":"VLOOKUP($B$238,$A$160:$Y$165,5)-VLOOKUP($B$238,$A$178:$Y$183,5)","v":175.63910447761191},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,6)-VLOOKUP($B$238,$A$178:$Y$183,6)","v":180.38136029850739},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,7)-VLOOKUP($B$238,$A$178:$Y$183,7)","v":3464.0420468773127},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,8)-VLOOKUP($B$238,$A$178:$Y$183,8)","v":3557.571182143},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,9)-VLOOKUP($B$238,$A$178:$Y$183,9)","v":3653.6256040608614},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,10)-VLOOKUP($B$238,$A$178:$Y$183,10)","v":3752.2734953705044},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,11)-VLOOKUP($B$238,$A$178:$Y$183,11)","v":3853.5848797455083},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,12)-VLOOKUP($B$238,$A$178:$Y$183,12)","v":3957.6316714986369},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,13)-VLOOKUP($B$238,$A$178:$Y$183,13)","v":4064.4877266291005},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,14)-VLOOKUP($B$238,$A$178:$Y$183,14)","v":4174.2288952480858},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,15)-VLOOKUP($B$238,$A$178:$Y$183,15)","v":4286.9330754197836},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,16)-VLOOKUP($B$238,$A$178:$Y$183,16)","v":4402.680268456118},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,17)-VLOOKUP($B$238,$A$178:$Y$183,17)","v":4521.5526357044328},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,18)-VLOOKUP($B$238,$A$178:$Y$183,18)","v":4643.6345568684528},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,19)-VLOOKUP($B$238,$A$178:$Y$183,19)","v":4769.0126899039005},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,20)-VLOOKUP($B$238,$A$178:$Y$183,20)","v":4897.7760325313066},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,21)-VLOOKUP($B$238,$A$178:$Y$183,21)","v":5030.015985409651},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,22)-VLOOKUP($B$238,$A$178:$Y$183,22)","v":5165.8264170157117},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,23)-VLOOKUP($B$238,$A$178:$Y$183,23)","v":5305.3037302751363},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,24)-VLOOKUP($B$238,$A$178:$Y$183,24)","v":5448.5469309925656},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,25)-VLOOKUP($B$238,$A$178:$Y$183,25)","v":5595.6576981293638}]
[null,null,null,"Annualised costs",{"$f":"E240+E241","v":205.43290447761191},{"$f":"F240+F241","v":422.46187776751816},3814.7130451109224,3979.5982047489833,4075.6526266668448,4174.3005179764878,4275.6119023514921,4379.6586941046207,4486.5147492350843,4596.2559178540696,4708.9600980257674,4824.7072910621018,4943.5796583104166,5065.6615794744366,5191.0397125098843,5319.8030551372904,5452.0430080156348,5587.8534396216955,5727.3307528811201,5870.5739535985495,6017.6847207353476]

{"sheet":"Calc (Sensitivities)","index":5,"n_rows":453,"n_cols":25,"rows_kept":453,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Go to Best Case Scenario"]
[null,null,"Go to Worst Case Scenario"]
[]
[]
[null,"$000, nominal",null,null,"CAPITAL EXPENDITURE PROPOSAL"]
[null,null,null,null,{"$f":"'User Input'!E4","v":"RTS Redevelopment"}]
[]
[null,null,null,null,{"$f":"'User Input'!E6","v":2015},{"$f":"E9+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,null,"t=",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Inflation (%)",null,null,null,{"$f":"'Administrator Input'!F35","v":2.7E-2},{"$f":"+$F$12","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Inflation Index",null,null,1,{"$f":"E13+(+E13*F12)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409998,1.1424895015539067,1.1733367180958623,1.2050168094844504,1.2375522633405307,1.270966174450725,1.3052822611608945,1.3405248822122386,1.3767190540319691,1.4138904684908322,1.4520655111400846,1.4912712799408669,1.5315356044992703,1.5728870658207506,1.6153550165979109,1.6589696020460545,1.703761781301298]
[]
[null,"BEST CASE SCENARIO"]
[]
[null,"Discount Rate",null,{"$f":"Calculations!D4+'User Input'!I351","v":5.2199999999999996E-2}]
[null,"Capex movement",null,{"$f":"'User Input'!G351","v":-0.1}]
[null,"Opex movement",null,{"$f":"'User Input'!H351","v":-0.1}]
[null,"SAIDI",null,{"$f":"'User Input'!J351","v":-0.1}]
[null,"SAIFI",null,{"$f":"'User Input'!K351","v":-0.1}]
[null,"MAIFI",null,{"$f":"'User Input'!L351","v":-0.1}]
[]
[null,{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E26:Y26)","v":0},{"$f":"Calculations!E13*(1+$D$18)","v":0},{"$f":"Calculations!F13*(1+$D$18)","v":0},{"$f":"Calculations!G13*(1+$D$18)","v":0},{"$f":"Calculations!H13*(1+$D$18)","v":0},{"$f":"Calculations!I13*(1+$D$18)","v":0},{"$f":"Calculations!J13*(1+$D$18)","v":0},{"$f":"Calculations!K13*(1+$D$18)","v":0},{"$f":"Calculations!L13*(1+$D$18)","v":0},{"$f":"Calculations!M13*(1+$D$18)","v":0},{"$f":"Calculations!N13*(1+$D$18)","v":0},{"$f":"Calculations!O13*(1+$D$18)","v":0},{"$f":"Calculations!P13*(1+$D$18)","v":0},{"$f":"Calculations!Q13*(1+$D$18)","v":0},{"$f":"Calculations!R13*(1+$D$18)","v":0},{"$f":"Calculations!S13*(1+$D$18)","v":0},{"$f":"Calculations!T13*(1+$D$18)","v":0},{"$f":"Calculations!U13*(1+$D$18)","v":0},{"$f":"Calculations!V13*(1+$D$18)","v":0},{"$f":"Calculations!W13*(1+$D$18)","v":0},{"$f":"Calculations!X13*(1+$D$18)","v":0},{"$f":"Calculations!Y13*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D27","v":"Annual Maintenance Costs"},{"$f":"SUM(E27:Y27)","v":0},{"$f":"Calculations!E14*(1+$D$19)","v":0},{"$f":"Calculations!F14*(1+$D$19)","v":0},{"$f":"Calculations!G14*(1+$D$19)","v":0},{"$f":"Calculations!H14*(1+$D$19)","v":0},{"$f":"Calculations!I14*(1+$D$19)","v":0},{"$f":"Calculations!J14*(1+$D$19)","v":0},{"$f":"Calculations!K14*(1+$D$19)","v":0},{"$f":"Calculations!L14*(1+$D$19)","v":0},{"$f":"Calculations!M14*(1+$D$19)","v":0},{"$f":"Calculations!N14*(1+$D$19)","v":0},{"$f":"Calculations!O14*(1+$D$19)","v":0},{"$f":"Calculations!P14*(1+$D$19)","v":0},{"$f":"Calculations!Q14*(1+$D$19)","v":0},{"$f":"Calculations!R14*(1+$D$19)","v":0},{"$f":"Calculations!S14*(1+$D$19)","v":0},{"$f":"Calculations!T14*(1+$D$19)","v":0},{"$f":"Calculations!U14*(1+$D$19)","v":0},{"$f":"Calculations!V14*(1+$D$19)","v":0},{"$f":"Calculations!W14*(1+$D$19)","v":0},{"$f":"Calculations!X14*(1+$D$19)","v":0},{"$f":"Calculations!Y14*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D29","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,"SAIFI sustained ",{"$f":"SUM(E29:Y29)","v":64818.69595177126},0,0,{"$f":"Calculations!G16*(1+$D$21)","v":2655.8202157791038},{"$f":"Calculations!H16*(1+$D$21)","v":2727.5273616051395},{"$f":"Calculations!I16*(1+$D$21)","v":2801.1706003684785},{"$f":"Calculations!J16*(1+$D$21)","v":2876.8022065784271},{"$f":"Calculations!K16*(1+$D$21)","v":2954.475866156045},{"$f":"Calculations!L16*(1+$D$21)","v":3034.2467145422579},{"$f":"Calculations!M16*(1+$D$21)","v":3116.1713758348992},{"$f":"Calculations!N16*(1+$D$21)","v":3200.3080029824414},{"$f":"Calculations!O16*(1+$D$21)","v":3286.7163190629672},{"$f":"Calculations!P16*(1+$D$21)","v":3375.4576596776669},{"$f":"Calculations!Q16*(1+$D$21)","v":3466.5950164889641},{"$f":"Calculations!R16*(1+$D$21)","v":3560.193081934166},{"$f":"Calculations!S16*(1+$D$21)","v":3656.3182951463882},{"$f":"Calculations!T16*(1+$D$21)","v":3755.0388891153407},{"$f":"Calculations!U16*(1+$D$21)","v":3856.4249391214553},{"$f":"Calculations!V16*(1+$D$21)","v":3960.5484124777336},{"$f":"Calculations!W16*(1+$D$21)","v":4067.4832196146331},{"$f":"Calculations!X16*(1+$D$21)","v":4177.3052665442283},{"$f":"Calculations!Y16*(1+$D$21)","v":4290.0925087409223}]
[null,null,"SAIDI accidental ",237668.55182316125,0,0,{"$f":"Calculations!G17*(1+$D$20)","v":9738.0074578567164},{"$f":"Calculations!H17*(1+$D$20)","v":10000.933659218847},{"$f":"Calculations!I17*(1+$D$20)","v":10270.958868017755},{"$f":"Calculations!J17*(1+$D$20)","v":10548.274757454234},{"$f":"Calculations!K17*(1+$D$20)","v":10833.078175905499},{"$f":"Calculations!L17*(1+$D$20)","v":11125.571286654946},{"$f":"Calculations!M17*(1+$D$20)","v":11425.961711394631},{"$f":"Calculations!N17*(1+$D$20)","v":11734.462677602287},{"$f":"Calculations!O17*(1+$D$20)","v":12051.293169897548},{"$f":"Calculations!P17*(1+$D$20)","v":12376.67808548478},{"$f":"Calculations!Q17*(1+$D$20)","v":12710.84839379287},{"$f":"Calculations!R17*(1+$D$20)","v":13054.041300425277},{"$f":"Calculations!S17*(1+$D$20)","v":13406.500415536759},{"$f":"Calculations!T17*(1+$D$20)","v":13768.475926756251},{"$f":"Calculations!U17*(1+$D$20)","v":14140.22477677867},{"$f":"Calculations!V17*(1+$D$20)","v":14522.010845751694},{"$f":"Calculations!W17*(1+$D$20)","v":14914.105138586991},{"$f":"Calculations!X17*(1+$D$20)","v":15316.785977328838},{"$f":"Calculations!Y17*(1+$D$20)","v":15730.339198716716}]
[null,null,"MAIFI momentary ",0,0,0,{"$f":"Calculations!G18*(1+$D$22)","v":0},{"$f":"Calculations!H18*(1+$D$22)","v":0},{"$f":"Calculations!I18*(1+$D$22)","v":0},{"$f":"Calculations!J18*(1+$D$22)","v":0},{"$f":"Calculations!K18*(1+$D$22)","v":0},{"$f":"Calculations!L18*(1+$D$22)","v":0},{"$f":"Calculations!M18*(1+$D$22)","v":0},{"$f":"Calculations!N18*(1+$D$22)","v":0},{"$f":"Calculations!O18*(1+$D$22)","v":0},{"$f":"Calculations!P18*(1+$D$22)","v":0},{"$f":"Calculations!Q18*(1+$D$22)","v":0},{"$f":"Calculations!R18*(1+$D$22)","v":0},{"$f":"Calculations!S18*(1+$D$22)","v":0},{"$f":"Calculations!T18*(1+$D$22)","v":0},{"$f":"Calculations!U18*(1+$D$22)","v":0},{"$f":"Calculations!V18*(1+$D$22)","v":0},{"$f":"Calculations!W18*(1+$D$22)","v":0},{"$f":"Calculations!X18*(1+$D$22)","v":0},{"$f":"Calculations!Y18*(1+$D$22)","v":0}]
[null,null,"Call centre response ",0,0,0,{"$f":"Calculations!G19*(1+$D$19)","v":0},{"$f":"Calculations!H19*(1+$D$19)","v":0},{"$f":"Calculations!I19*(1+$D$19)","v":0},{"$f":"Calculations!J19*(1+$D$19)","v":0},{"$f":"Calculations!K19*(1+$D$19)","v":0},{"$f":"Calculations!L19*(1+$D$19)","v":0},{"$f":"Calculations!M19*(1+$D$19)","v":0},{"$f":"Calculations!N19*(1+$D$19)","v":0},{"$f":"Calculations!O19*(1+$D$19)","v":0},{"$f":"Calculations!P19*(1+$D$19)","v":0},{"$f":"Calculations!Q19*(1+$D$19)","v":0},{"$f":"Calculations!R19*(1+$D$19)","v":0},{"$f":"Calculations!S19*(1+$D$19)","v":0},{"$f":"Calculations!T19*(1+$D$19)","v":0},{"$f":"Calculations!U19*(1+$D$19)","v":0},{"$f":"Calculations!V19*(1+$D$19)","v":0},{"$f":"Calculations!W19*(1+$D$19)","v":0},{"$f":"Calculations!X19*(1+$D$19)","v":0},{"$f":"Calculations!Y19*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D35","v":"Network Outage Costs"},17257.289532876832,{"$f":"Calculations!E20*(1+$D$19)","v":948.45116417910458},{"$f":"Calculations!F20*(1+$D$19)","v":974.05934561194033},{"$f":"Calculations!G20*(1+$D$19)","v":1000.3589479434625},{"$f":"Calculations!H20*(1+$D$19)","v":1027.3686395379361},{"$f":"Calculations!I20*(1+$D$19)","v":1055.1075928054602},{"$f":"Calculations!J20*(1+$D$19)","v":1083.5954978112077},{"$f":"Calculations!K20*(1+$D$19)","v":1112.8525762521103},{"$f":"Calculations!L20*(1+$D$19)","v":1142.8995958109172},{"$f":"Calculations!M20*(1+$D$19)","v":1173.7578848978121},{"$f":"Calculations!N20*(1+$D$19)","v":1205.449347790053},{"$f":"Calculations!O20*(1+$D$19)","v":1237.9964801803844},{"$f":"Calculations!P20*(1+$D$19)","v":1271.4223851452546},{"$f":"Calculations!Q20*(1+$D$19)","v":1305.7507895441768},{"$f":"Calculations!R20*(1+$D$19)","v":1341.0060608618692},{"$f":"Calculations!S20*(1+$D$19)","v":1377.2132245051398},{"$f":"Calculations!T20*(1+$D$19)","v":0},{"$f":"Calculations!U20*(1+$D$19)","v":0},{"$f":"Calculations!V20*(1+$D$19)","v":0},{"$f":"Calculations!W20*(1+$D$19)","v":0},{"$f":"Calculations!X20*(1+$D$19)","v":0},{"$f":"Calculations!Y20*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D39","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E21*(1+$D$19)","v":0},{"$f":"Calculations!F21*(1+$D$19)","v":0},{"$f":"Calculations!G21*(1+$D$19)","v":0},{"$f":"Calculations!H21*(1+$D$19)","v":0},{"$f":"Calculations!I21*(1+$D$19)","v":0},{"$f":"Calculations!J21*(1+$D$19)","v":0},{"$f":"Calculations!K21*(1+$D$19)","v":0},{"$f":"Calculations!L21*(1+$D$19)","v":0},{"$f":"Calculations!M21*(1+$D$19)","v":0},{"$f":"Calculations!N21*(1+$D$19)","v":0},{"$f":"Calculations!O21*(1+$D$19)","v":0},{"$f":"Calculations!P21*(1+$D$19)","v":0},{"$f":"Calculations!Q21*(1+$D$19)","v":0},{"$f":"Calculations!R21*(1+$D$19)","v":0},{"$f":"Calculations!S21*(1+$D$19)","v":0},{"$f":"Calculations!T21*(1+$D$19)","v":0},{"$f":"Calculations!U21*(1+$D$19)","v":0},{"$f":"Calculations!V21*(1+$D$19)","v":0},{"$f":"Calculations!W21*(1+$D$19)","v":0},{"$f":"Calculations!X21*(1+$D$19)","v":0},{"$f":"Calculations!Y21*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D42","v":"Cost 1"},0,{"$f":"Calculations!E22*(1+$D$19)","v":0},{"$f":"Calculations!F22*(1+$D$19)","v":0},{"$f":"Calculations!G22*(1+$D$19)","v":0},{"$f":"Calculations!H22*(1+$D$19)","v":0},{"$f":"Calculations!I22*(1+$D$19)","v":0},{"$f":"Calculations!J22*(1+$D$19)","v":0},{"$f":"Calculations!K22*(1+$D$19)","v":0},{"$f":"Calculations!L22*(1+$D$19)","v":0},{"$f":"Calculations!M22*(1+$D$19)","v":0},{"$f":"Calculations!N22*(1+$D$19)","v":0},{"$f":"Calculations!O22*(1+$D$19)","v":0},{"$f":"Calculations!P22*(1+$D$19)","v":0},{"$f":"Calculations!Q22*(1+$D$19)","v":0},{"$f":"Calculations!R22*(1+$D$19)","v":0},{"$f":"Calculations!S22*(1+$D$19)","v":0},{"$f":"Calculations!T22*(1+$D$19)","v":0},{"$f":"Calculations!U22*(1+$D$19)","v":0},{"$f":"Calculations!V22*(1+$D$19)","v":0},{"$f":"Calculations!W22*(1+$D$19)","v":0},{"$f":"Calculations!X22*(1+$D$19)","v":0},{"$f":"Calculations!Y22*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D43","v":"Cost 2"},0,{"$f":"Calculations!E23*(1+$D$19)","v":0},{"$f":"Calculations!F23*(1+$D$19)","v":0},{"$f":"Calculations!G23*(1+$D$19)","v":0},{"$f":"Calculations!H23*(1+$D$19)","v":0},{"$f":"Calculations!I23*(1+$D$19)","v":0},{"$f":"Calculations!J23*(1+$D$19)","v":0},{"$f":"Calculations!K23*(1+$D$19)","v":0},{"$f":"Calculations!L23*(1+$D$19)","v":0},{"$f":"Calculations!M23*(1+$D$19)","v":0},{"$f":"Calculations!N23*(1+$D$19)","v":0},{"$f":"Calculations!O23*(1+$D$19)","v":0},{"$f":"Calculations!P23*(1+$D$19)","v":0},{"$f":"Calculations!Q23*(1+$D$19)","v":0},{"$f":"Calculations!R23*(1+$D$19)","v":0},{"$f":"Calculations!S23*(1+$D$19)","v":0},{"$f":"Calculations!T23*(1+$D$19)","v":0},{"$f":"Calculations!U23*(1+$D$19)","v":0},{"$f":"Calculations!V23*(1+$D$19)","v":0},{"$f":"Calculations!W23*(1+$D$19)","v":0},{"$f":"Calculations!X23*(1+$D$19)","v":0},{"$f":"Calculations!Y23*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D44","v":"Cost 3"},0,{"$f":"Calculations!E24*(1+$D$19)","v":0},{"$f":"Calculations!F24*(1+$D$19)","v":0},{"$f":"Calculations!G24*(1+$D$19)","v":0},{"$f":"Calculations!H24*(1+$D$19)","v":0},{"$f":"Calculations!I24*(1+$D$19)","v":0},{"$f":"Calculations!J24*(1+$D$19)","v":0},{"$f":"Calculations!K24*(1+$D$19)","v":0},{"$f":"Calculations!L24*(1+$D$19)","v":0},{"$f":"Calculations!M24*(1+$D$19)","v":0},{"$f":"Calculations!N24*(1+$D$19)","v":0},{"$f":"Calculations!O24*(1+$D$19)","v":0},{"$f":"Calculations!P24*(1+$D$19)","v":0},{"$f":"Calculations!Q24*(1+$D$19)","v":0},{"$f":"Calculations!R24*(1+$D$19)","v":0},{"$f":"Calculations!S24*(1+$D$19)","v":0},{"$f":"Calculations!T24*(1+$D$19)","v":0},{"$f":"Calculations!U24*(1+$D$19)","v":0},{"$f":"Calculations!V24*(1+$D$19)","v":0},{"$f":"Calculations!W24*(1+$D$19)","v":0},{"$f":"Calculations!X24*(1+$D$19)","v":0},{"$f":"Calculations!Y24*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D45","v":"Cost 4"},0,{"$f":"Calculations!E25*(1+$D$19)","v":0},{"$f":"Calculations!F25*(1+$D$19)","v":0},{"$f":"Calculations!G25*(1+$D$19)","v":0},{"$f":"Calculations!H25*(1+$D$19)","v":0},{"$f":"Calculations!I25*(1+$D$19)","v":0},{"$f":"Calculations!J25*(1+$D$19)","v":0},{"$f":"Calculations!K25*(1+$D$19)","v":0},{"$f":"Calculations!L25*(1+$D$19)","v":0},{"$f":"Calculations!M25*(1+$D$19)","v":0},{"$f":"Calculations!N25*(1+$D$19)","v":0},{"$f":"Calculations!O25*(1+$D$19)","v":0},{"$f":"Calculations!P25*(1+$D$19)","v":0},{"$f":"Calculations!Q25*(1+$D$19)","v":0},{"$f":"Calculations!R25*(1+$D$19)","v":0},{"$f":"Calculations!S25*(1+$D$19)","v":0},{"$f":"Calculations!T25*(1+$D$19)","v":0},{"$f":"Calculations!U25*(1+$D$19)","v":0},{"$f":"Calculations!V25*(1+$D$19)","v":0},{"$f":"Calculations!W25*(1+$D$19)","v":0},{"$f":"Calculations!X25*(1+$D$19)","v":0},{"$f":"Calculations!Y25*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D46","v":"Cost 5"},0,{"$f":"Calculations!E26*(1+$D$19)","v":0},{"$f":"Calculations!F26*(1+$D$19)","v":0},{"$f":"Calculations!G26*(1+$D$19)","v":0},{"$f":"Calculations!H26*(1+$D$19)","v":0},{"$f":"Calculations!I26*(1+$D$19)","v":0},{"$f":"Calculations!J26*(1+$D$19)","v":0},{"$f":"Calculations!K26*(1+$D$19)","v":0},{"$f":"Calculations!L26*(1+$D$19)","v":0},{"$f":"Calculations!M26*(1+$D$19)","v":0},{"$f":"Calculations!N26*(1+$D$19)","v":0},{"$f":"Calculations!O26*(1+$D$19)","v":0},{"$f":"Calculations!P26*(1+$D$19)","v":0},{"$f":"Calculations!Q26*(1+$D$19)","v":0},{"$f":"Calculations!R26*(1+$D$19)","v":0},{"$f":"Calculations!S26*(1+$D$19)","v":0},{"$f":"Calculations!T26*(1+$D$19)","v":0},{"$f":"Calculations!U26*(1+$D$19)","v":0},{"$f":"Calculations!V26*(1+$D$19)","v":0},{"$f":"Calculations!W26*(1+$D$19)","v":0},{"$f":"Calculations!X26*(1+$D$19)","v":0},{"$f":"Calculations!Y26*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D47","v":"Risk 1"},0,{"$f":"Calculations!E27*(1+$D$19)","v":0},{"$f":"Calculations!F27*(1+$D$19)","v":0},{"$f":"Calculations!G27*(1+$D$19)","v":0},{"$f":"Calculations!H27*(1+$D$19)","v":0},{"$f":"Calculations!I27*(1+$D$19)","v":0},{"$f":"Calculations!J27*(1+$D$19)","v":0},{"$f":"Calculations!K27*(1+$D$19)","v":0},{"$f":"Calculations!L27*(1+$D$19)","v":0},{"$f":"Calculations!M27*(1+$D$19)","v":0},{"$f":"Calculations!N27*(1+$D$19)","v":0},{"$f":"Calculations!O27*(1+$D$19)","v":0},{"$f":"Calculations!P27*(1+$D$19)","v":0},{"$f":"Calculations!Q27*(1+$D$19)","v":0},{"$f":"Calculations!R27*(1+$D$19)","v":0},{"$f":"Calculations!S27*(1+$D$19)","v":0},{"$f":"Calculations!T27*(1+$D$19)","v":0},{"$f":"Calculations!U27*(1+$D$19)","v":0},{"$f":"Calculations!V27*(1+$D$19)","v":0},{"$f":"Calculations!W27*(1+$D$19)","v":0},{"$f":"Calculations!X27*(1+$D$19)","v":0},{"$f":"Calculations!Y27*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D48","v":"Risk 2"},0,{"$f":"Calculations!E28*(1+$D$19)","v":0},{"$f":"Calculations!F28*(1+$D$19)","v":0},{"$f":"Calculations!G28*(1+$D$19)","v":0},{"$f":"Calculations!H28*(1+$D$19)","v":0},{"$f":"Calculations!I28*(1+$D$19)","v":0},{"$f":"Calculations!J28*(1+$D$19)","v":0},{"$f":"Calculations!K28*(1+$D$19)","v":0},{"$f":"Calculations!L28*(1+$D$19)","v":0},{"$f":"Calculations!M28*(1+$D$19)","v":0},{"$f":"Calculations!N28*(1+$D$19)","v":0},{"$f":"Calculations!O28*(1+$D$19)","v":0},{"$f":"Calculations!P28*(1+$D$19)","v":0},{"$f":"Calculations!Q28*(1+$D$19)","v":0},{"$f":"Calculations!R28*(1+$D$19)","v":0},{"$f":"Calculations!S28*(1+$D$19)","v":0},{"$f":"Calculations!T28*(1+$D$19)","v":0},{"$f":"Calculations!U28*(1+$D$19)","v":0},{"$f":"Calculations!V28*(1+$D$19)","v":0},{"$f":"Calculations!W28*(1+$D$19)","v":0},{"$f":"Calculations!X28*(1+$D$19)","v":0},{"$f":"Calculations!Y28*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D49","v":"Risk 3"},0,{"$f":"Calculations!E29*(1+$D$19)","v":0},{"$f":"Calculations!F29*(1+$D$19)","v":0},{"$f":"Calculations!G29*(1+$D$19)","v":0},{"$f":"Calculations!H29*(1+$D$19)","v":0},{"$f":"Calculations!I29*(1+$D$19)","v":0},{"$f":"Calculations!J29*(1+$D$19)","v":0},{"$f":"Calculations!K29*(1+$D$19)","v":0},{"$f":"Calculations!L29*(1+$D$19)","v":0},{"$f":"Calculations!M29*(1+$D$19)","v":0},{"$f":"Calculations!N29*(1+$D$19)","v":0},{"$f":"Calculations!O29*(1+$D$19)","v":0},{"$f":"Calculations!P29*(1+$D$19)","v":0},{"$f":"Calculations!Q29*(1+$D$19)","v":0},{"$f":"Calculations!R29*(1+$D$19)","v":0},{"$f":"Calculations!S29*(1+$D$19)","v":0},{"$f":"Calculations!T29*(1+$D$19)","v":0},{"$f":"Calculations!U29*(1+$D$19)","v":0},{"$f":"Calculations!V29*(1+$D$19)","v":0},{"$f":"Calculations!W29*(1+$D$19)","v":0},{"$f":"Calculations!X29*(1+$D$19)","v":0},{"$f":"Calculations!Y29*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D50","v":"Risk 4"},0,{"$f":"Calculations!E30*(1+$D$19)","v":0},{"$f":"Calculations!F30*(1+$D$19)","v":0},{"$f":"Calculations!G30*(1+$D$19)","v":0},{"$f":"Calculations!H30*(1+$D$19)","v":0},{"$f":"Calculations!I30*(1+$D$19)","v":0},{"$f":"Calculations!J30*(1+$D$19)","v":0},{"$f":"Calculations!K30*(1+$D$19)","v":0},{"$f":"Calculations!L30*(1+$D$19)","v":0},{"$f":"Calculations!M30*(1+$D$19)","v":0},{"$f":"Calculations!N30*(1+$D$19)","v":0},{"$f":"Calculations!O30*(1+$D$19)","v":0},{"$f":"Calculations!P30*(1+$D$19)","v":0},{"$f":"Calculations!Q30*(1+$D$19)","v":0},{"$f":"Calculations!R30*(1+$D$19)","v":0},{"$f":"Calculations!S30*(1+$D$19)","v":0},{"$f":"Calculations!T30*(1+$D$19)","v":0},{"$f":"Calculations!U30*(1+$D$19)","v":0},{"$f":"Calculations!V30*(1+$D$19)","v":0},{"$f":"Calculations!W30*(1+$D$19)","v":0},{"$f":"Calculations!X30*(1+$D$19)","v":0},{"$f":"Calculations!Y30*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D51","v":"Risk 5"},0,{"$f":"Calculations!E31*(1+$D$19)","v":0},{"$f":"Calculations!F31*(1+$D$19)","v":0},{"$f":"Calculations!G31*(1+$D$19)","v":0},{"$f":"Calculations!H31*(1+$D$19)","v":0},{"$f":"Calculations!I31*(1+$D$19)","v":0},{"$f":"Calculations!J31*(1+$D$19)","v":0},{"$f":"Calculations!K31*(1+$D$19)","v":0},{"$f":"Calculations!L31*(1+$D$19)","v":0},{"$f":"Calculations!M31*(1+$D$19)","v":0},{"$f":"Calculations!N31*(1+$D$19)","v":0},{"$f":"Calculations!O31*(1+$D$19)","v":0},{"$f":"Calculations!P31*(1+$D$19)","v":0},{"$f":"Calculations!Q31*(1+$D$19)","v":0},{"$f":"Calculations!R31*(1+$D$19)","v":0},{"$f":"Calculations!S31*(1+$D$19)","v":0},{"$f":"Calculations!T31*(1+$D$19)","v":0},{"$f":"Calculations!U31*(1+$D$19)","v":0},{"$f":"Calculations!V31*(1+$D$19)","v":0},{"$f":"Calculations!W31*(1+$D$19)","v":0},{"$f":"Calculations!X31*(1+$D$19)","v":0},{"$f":"Calculations!Y31*(1+$D$19)","v":0}]
[null,null,"Total Costs",319744.5373078094,{"$f":"SUM(E26:E44)","v":948.45116417910458},{"$f":"SUM(F26:F44)","v":974.05934561194033},13394.186621579283,13755.829660361922,14127.237061191692,14508.672461843869,14900.406618313653,15302.717597008121,15715.890972127343,16140.220028374781,16576.005969140901,17023.558130307702,17483.194199826012,17955.240443221312,18440.031935188286,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[null,null,"Present Value (PV) of Total Costs",184589.80936283449,{"$f":"E45/(1+$D$17)^E$11","v":948.45116417910458},925.73593006266901,12098.171893225053,11808.422860998029,11525.613265771693,11249.57690928296,10980.15157368713,10717.1789262276,10460.5044261887,10209.977234076976,9965.4501229776233,9726.7793920338481,9493.8247819984463,9266.4493928078336,9044.5196031302457,8168.583601174455,7972.9474989604323,7781.9968460676319,7595.6194268308882,7413.7057131299371,7236.1488000232348]
[]
[null,{"$f":"'User Input'!D53","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E50:Y50)","v":6106.5003270962243},{"$f":"Calculations!E37*(1+$D$18)","v":431.1},{"$f":"Calculations!F37*(1+$D$18)","v":3071.6727608056221},{"$f":"Calculations!G37*(1+$D$18)","v":1571.244898523132},{"$f":"Calculations!H37*(1+$D$18)","v":1032.48266776747},{"$f":"Calculations!I37*(1+$D$18)","v":0},{"$f":"Calculations!J37*(1+$D$18)","v":0},{"$f":"Calculations!K37*(1+$D$18)","v":0},{"$f":"Calculations!L37*(1+$D$18)","v":0},{"$f":"Calculations!M37*(1+$D$18)","v":0},{"$f":"Calculations!N37*(1+$D$18)","v":0},{"$f":"Calculations!O37*(1+$D$18)","v":0},{"$f":"Calculations!P37*(1+$D$18)","v":0},{"$f":"Calculations!Q37*(1+$D$18)","v":0},{"$f":"Calculations!R37*(1+$D$18)","v":0},{"$f":"Calculations!S37*(1+$D$18)","v":0},{"$f":"Calculations!T37*(1+$D$18)","v":0},{"$f":"Calculations!U37*(1+$D$18)","v":0},{"$f":"Calculations!V37*(1+$D$18)","v":0},{"$f":"Calculations!W37*(1+$D$18)","v":0},{"$f":"Calculations!X37*(1+$D$18)","v":0},{"$f":"Calculations!Y37*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D56","v":"Annual Maintenance Costs"},{"$f":"SUM(E51:Y51)","v":0},{"$f":"Calculations!E38*(1+$D$19)","v":0},{"$f":"Calculations!F38*(1+$D$19)","v":0},{"$f":"Calculations!G38*(1+$D$19)","v":0},{"$f":"Calculations!H38*(1+$D$19)","v":0},{"$f":"Calculations!I38*(1+$D$19)","v":0},{"$f":"Calculations!J38*(1+$D$19)","v":0},{"$f":"Calculations!K38*(1+$D$19)","v":0},{"$f":"Calculations!L38*(1+$D$19)","v":0},{"$f":"Calculations!M38*(1+$D$19)","v":0},{"$f":"Calculations!N38*(1+$D$19)","v":0},{"$f":"Calculations!O38*(1+$D$19)","v":0},{"$f":"Calculations!P38*(1+$D$19)","v":0},{"$f":"Calculations!Q38*(1+$D$19)","v":0},{"$f":"Calculations!R38*(1+$D$19)","v":0},{"$f":"Calculations!S38*(1+$D$19)","v":0},{"$f":"Calculations!T38*(1+$D$19)","v":0},{"$f":"Calculations!U38*(1+$D$19)","v":0},{"$f":"Calculations!V38*(1+$D$19)","v":0},{"$f":"Calculations!W38*(1+$D$19)","v":0},{"$f":"Calculations!X38*(1+$D$19)","v":0},{"$f":"Calculations!Y38*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D58","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D59","v":"SAIFI sustained"},{"$f":"SUM(E53:Y53)","v":32409.34797588563},0,0,{"$f":"Calculations!G40*(1+$D$21)","v":1327.9101078895519},{"$f":"Calculations!H40*(1+$D$21)","v":1363.7636808025698},{"$f":"Calculations!I40*(1+$D$21)","v":1400.5853001842393},{"$f":"Calculations!J40*(1+$D$21)","v":1438.4011032892136},{"$f":"Calculations!K40*(1+$D$21)","v":1477.2379330780225},{"$f":"Calculations!L40*(1+$D$21)","v":1517.123357271129},{"$f":"Calculations!M40*(1+$D$21)","v":1558.0856879174496},{"$f":"Calculations!N40*(1+$D$21)","v":1600.1540014912207},{"$f":"Calculations!O40*(1+$D$21)","v":1643.3581595314836},{"$f":"Calculations!P40*(1+$D$21)","v":1687.7288298388335},{"$f":"Calculations!Q40*(1+$D$21)","v":1733.2975082444821},{"$f":"Calculations!R40*(1+$D$21)","v":1780.096540967083},{"$f":"Calculations!S40*(1+$D$21)","v":1828.1591475731941},{"$f":"Calculations!T40*(1+$D$21)","v":1877.5194445576703},{"$f":"Calculations!U40*(1+$D$21)","v":1928.2124695607276},{"$f":"Calculations!V40*(1+$D$21)","v":1980.2742062388668},{"$f":"Calculations!W40*(1+$D$21)","v":2033.7416098073165},{"$f":"Calculations!X40*(1+$D$21)","v":2088.6526332721141},{"$f":"Calculations!Y40*(1+$D$21)","v":2145.0462543704612}]
[null,null,{"$f":"'User Input'!D60","v":"SAIDI accidental"},39611.425303860218,0,0,{"$f":"Calculations!G41*(1+$D$20)","v":1623.0012429761193},{"$f":"Calculations!H41*(1+$D$20)","v":1666.8222765364746},{"$f":"Calculations!I41*(1+$D$20)","v":1711.8264780029594},{"$f":"Calculations!J41*(1+$D$20)","v":1758.0457929090392},{"$f":"Calculations!K41*(1+$D$20)","v":1805.5130293175832},{"$f":"Calculations!L41*(1+$D$20)","v":1854.2618811091579},{"$f":"Calculations!M41*(1+$D$20)","v":1904.3269518991056},{"$f":"Calculations!N41*(1+$D$20)","v":1955.743779600381},{"$f":"Calculations!O41*(1+$D$20)","v":2008.5488616495913},{"$f":"Calculations!P41*(1+$D$20)","v":2062.77968091413},{"$f":"Calculations!Q41*(1+$D$20)","v":2118.4747322988119},{"$f":"Calculations!R41*(1+$D$20)","v":2175.6735500708796},{"$f":"Calculations!S41*(1+$D$20)","v":2234.4167359227931},{"$f":"Calculations!T41*(1+$D$20)","v":2294.7459877927085},{"$f":"Calculations!U41*(1+$D$20)","v":2356.7041294631117},{"$f":"Calculations!V41*(1+$D$20)","v":2420.3351409586157},{"$f":"Calculations!W41*(1+$D$20)","v":2485.6841897644986},{"$f":"Calculations!X41*(1+$D$20)","v":2552.7976628881402},{"$f":"Calculations!Y41*(1+$D$20)","v":2621.7231997861195}]
[null,null,{"$f":"'User Input'!D61","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G42*(1+$D$22)","v":0},{"$f":"Calculations!H42*(1+$D$22)","v":0},{"$f":"Calculations!I42*(1+$D$22)","v":0},{"$f":"Calculations!J42*(1+$D$22)","v":0},{"$f":"Calculations!K42*(1+$D$22)","v":0},{"$f":"Calculations!L42*(1+$D$22)","v":0},{"$f":"Calculations!M42*(1+$D$22)","v":0},{"$f":"Calculations!N42*(1+$D$22)","v":0},{"$f":"Calculations!O42*(1+$D$22)","v":0},{"$f":"Calculations!P42*(1+$D$22)","v":0},{"$f":"Calculations!Q42*(1+$D$22)","v":0},{"$f":"Calculations!R42*(1+$D$22)","v":0},{"$f":"Calculations!S42*(1+$D$22)","v":0},{"$f":"Calculations!T42*(1+$D$22)","v":0},{"$f":"Calculations!U42*(1+$D$22)","v":0},{"$f":"Calculations!V42*(1+$D$22)","v":0},{"$f":"Calculations!W42*(1+$D$22)","v":0},{"$f":"Calculations!X42*(1+$D$22)","v":0},{"$f":"Calculations!Y42*(1+$D$22)","v":0}]
[null,null,{"$f":"'User Input'!D62","v":"Call centre response"},0,0,0,{"$f":"Calculations!G43*(1+$D$19)","v":0},{"$f":"Calculations!H43*(1+$D$19)","v":0},{"$f":"Calculations!I43*(1+$D$19)","v":0},{"$f":"Calculations!J43*(1+$D$19)","v":0},{"$f":"Calculations!K43*(1+$D$19)","v":0},{"$f":"Calculations!L43*(1+$D$19)","v":0},{"$f":"Calculations!M43*(1+$D$19)","v":0},{"$f":"Calculations!N43*(1+$D$19)","v":0},{"$f":"Calculations!O43*(1+$D$19)","v":0},{"$f":"Calculations!P43*(1+$D$19)","v":0},{"$f":"Calculations!Q43*(1+$D$19)","v":0},{"$f":"Calculations!R43*(1+$D$19)","v":0},{"$f":"Calculations!S43*(1+$D$19)","v":0},{"$f":"Calculations!T43*(1+$D$19)","v":0},{"$f":"Calculations!U43*(1+$D$19)","v":0},{"$f":"Calculations!V43*(1+$D$19)","v":0},{"$f":"Calculations!W43*(1+$D$19)","v":0},{"$f":"Calculations!X43*(1+$D$19)","v":0},{"$f":"Calculations!Y43*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D64","v":"Network Outage Costs"},4389.5921086041481,{"$f":"Calculations!E44*(1+$D$19)","v":158.07519402985073},{"$f":"Calculations!F44*(1+$D$19)","v":162.34322426865671},{"$f":"Calculations!G44*(1+$D$19)","v":166.72649132391041},{"$f":"Calculations!H44*(1+$D$19)","v":171.22810658965599},{"$f":"Calculations!I44*(1+$D$19)","v":175.85126546757672},{"$f":"Calculations!J44*(1+$D$19)","v":180.59924963520126},{"$f":"Calculations!K44*(1+$D$19)","v":185.47542937535172},{"$f":"Calculations!L44*(1+$D$19)","v":190.48326596848619},{"$f":"Calculations!M44*(1+$D$19)","v":195.62631414963533},{"$f":"Calculations!N44*(1+$D$19)","v":200.90822463167549},{"$f":"Calculations!O44*(1+$D$19)","v":206.33274669673074},{"$f":"Calculations!P44*(1+$D$19)","v":211.90373085754243},{"$f":"Calculations!Q44*(1+$D$19)","v":217.6251315906961},{"$f":"Calculations!R44*(1+$D$19)","v":223.50101014364489},{"$f":"Calculations!S44*(1+$D$19)","v":229.53553741752327},{"$f":"Calculations!T44*(1+$D$19)","v":235.73299692779645},{"$f":"Calculations!U44*(1+$D$19)","v":242.09778784484689},{"$f":"Calculations!V44*(1+$D$19)","v":248.63442811665774},{"$f":"Calculations!W44*(1+$D$19)","v":255.34755767580754},{"$f":"Calculations!X44*(1+$D$19)","v":262.24194173305438},{"$f":"Calculations!Y44*(1+$D$19)","v":269.32247415984682}]
[null,null,{"$f":"'User Input'!D68","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E45*(1+$D$19)","v":0},{"$f":"Calculations!F45*(1+$D$19)","v":0},{"$f":"Calculations!G45*(1+$D$19)","v":0},{"$f":"Calculations!H45*(1+$D$19)","v":0},{"$f":"Calculations!I45*(1+$D$19)","v":0},{"$f":"Calculations!J45*(1+$D$19)","v":0},{"$f":"Calculations!K45*(1+$D$19)","v":0},{"$f":"Calculations!L45*(1+$D$19)","v":0},{"$f":"Calculations!M45*(1+$D$19)","v":0},{"$f":"Calculations!N45*(1+$D$19)","v":0},{"$f":"Calculations!O45*(1+$D$19)","v":0},{"$f":"Calculations!P45*(1+$D$19)","v":0},{"$f":"Calculations!Q45*(1+$D$19)","v":0},{"$f":"Calculations!R45*(1+$D$19)","v":0},{"$f":"Calculations!S45*(1+$D$19)","v":0},{"$f":"Calculations!T45*(1+$D$19)","v":0},{"$f":"Calculations!U45*(1+$D$19)","v":0},{"$f":"Calculations!V45*(1+$D$19)","v":0},{"$f":"Calculations!W45*(1+$D$19)","v":0},{"$f":"Calculations!X45*(1+$D$19)","v":0},{"$f":"Calculations!Y45*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D71","v":"Cost 1"},0,{"$f":"Calculations!E46*(1+$D$19)","v":0},{"$f":"Calculations!F46*(1+$D$19)","v":0},{"$f":"Calculations!G46*(1+$D$19)","v":0},{"$f":"Calculations!H46*(1+$D$19)","v":0},{"$f":"Calculations!I46*(1+$D$19)","v":0},{"$f":"Calculations!J46*(1+$D$19)","v":0},{"$f":"Calculations!K46*(1+$D$19)","v":0},{"$f":"Calculations!L46*(1+$D$19)","v":0},{"$f":"Calculations!M46*(1+$D$19)","v":0},{"$f":"Calculations!N46*(1+$D$19)","v":0},{"$f":"Calculations!O46*(1+$D$19)","v":0},{"$f":"Calculations!P46*(1+$D$19)","v":0},{"$f":"Calculations!Q46*(1+$D$19)","v":0},{"$f":"Calculations!R46*(1+$D$19)","v":0},{"$f":"Calculations!S46*(1+$D$19)","v":0},{"$f":"Calculations!T46*(1+$D$19)","v":0},{"$f":"Calculations!U46*(1+$D$19)","v":0},{"$f":"Calculations!V46*(1+$D$19)","v":0},{"$f":"Calculations!W46*(1+$D$19)","v":0},{"$f":"Calculations!X46*(1+$D$19)","v":0},{"$f":"Calculations!Y46*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D72","v":"Cost 2"},0,{"$f":"Calculations!E47*(1+$D$19)","v":0},{"$f":"Calculations!F47*(1+$D$19)","v":0},{"$f":"Calculations!G47*(1+$D$19)","v":0},{"$f":"Calculations!H47*(1+$D$19)","v":0},{"$f":"Calculations!I47*(1+$D$19)","v":0},{"$f":"Calculations!J47*(1+$D$19)","v":0},{"$f":"Calculations!K47*(1+$D$19)","v":0},{"$f":"Calculations!L47*(1+$D$19)","v":0},{"$f":"Calculations!M47*(1+$D$19)","v":0},{"$f":"Calculations!N47*(1+$D$19)","v":0},{"$f":"Calculations!O47*(1+$D$19)","v":0},{"$f":"Calculations!P47*(1+$D$19)","v":0},{"$f":"Calculations!Q47*(1+$D$19)","v":0},{"$f":"Calculations!R47*(1+$D$19)","v":0},{"$f":"Calculations!S47*(1+$D$19)","v":0},{"$f":"Calculations!T47*(1+$D$19)","v":0},{"$f":"Calculations!U47*(1+$D$19)","v":0},{"$f":"Calculations!V47*(1+$D$19)","v":0},{"$f":"Calculations!W47*(1+$D$19)","v":0},{"$f":"Calculations!X47*(1+$D$19)","v":0},{"$f":"Calculations!Y47*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D73","v":"Cost 3"},0,{"$f":"Calculations!E48*(1+$D$19)","v":0},{"$f":"Calculations!F48*(1+$D$19)","v":0},{"$f":"Calculations!G48*(1+$D$19)","v":0},{"$f":"Calculations!H48*(1+$D$19)","v":0},{"$f":"Calculations!I48*(1+$D$19)","v":0},{"$f":"Calculations!J48*(1+$D$19)","v":0},{"$f":"Calculations!K48*(1+$D$19)","v":0},{"$f":"Calculations!L48*(1+$D$19)","v":0},{"$f":"Calculations!M48*(1+$D$19)","v":0},{"$f":"Calculations!N48*(1+$D$19)","v":0},{"$f":"Calculations!O48*(1+$D$19)","v":0},{"$f":"Calculations!P48*(1+$D$19)","v":0},{"$f":"Calculations!Q48*(1+$D$19)","v":0},{"$f":"Calculations!R48*(1+$D$19)","v":0},{"$f":"Calculations!S48*(1+$D$19)","v":0},{"$f":"Calculations!T48*(1+$D$19)","v":0},{"$f":"Calculations!U48*(1+$D$19)","v":0},{"$f":"Calculations!V48*(1+$D$19)","v":0},{"$f":"Calculations!W48*(1+$D$19)","v":0},{"$f":"Calculations!X48*(1+$D$19)","v":0},{"$f":"Calculations!Y48*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D74","v":"Cost 4"},0,{"$f":"Calculations!E49*(1+$D$19)","v":0},{"$f":"Calculations!F49*(1+$D$19)","v":0},{"$f":"Calculations!G49*(1+$D$19)","v":0},{"$f":"Calculations!H49*(1+$D$19)","v":0},{"$f":"Calculations!I49*(1+$D$19)","v":0},{"$f":"Calculations!J49*(1+$D$19)","v":0},{"$f":"Calculations!K49*(1+$D$19)","v":0},{"$f":"Calculations!L49*(1+$D$19)","v":0},{"$f":"Calculations!M49*(1+$D$19)","v":0},{"$f":"Calculations!N49*(1+$D$19)","v":0},{"$f":"Calculations!O49*(1+$D$19)","v":0},{"$f":"Calculations!P49*(1+$D$19)","v":0},{"$f":"Calculations!Q49*(1+$D$19)","v":0},{"$f":"Calculations!R49*(1+$D$19)","v":0},{"$f":"Calculations!S49*(1+$D$19)","v":0},{"$f":"Calculations!T49*(1+$D$19)","v":0},{"$f":"Calculations!U49*(1+$D$19)","v":0},{"$f":"Calculations!V49*(1+$D$19)","v":0},{"$f":"Calculations!W49*(1+$D$19)","v":0},{"$f":"Calculations!X49*(1+$D$19)","v":0},{"$f":"Calculations!Y49*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D75","v":"Cost 5"},0,{"$f":"Calculations!E50*(1+$D$19)","v":0},{"$f":"Calculations!F50*(1+$D$19)","v":0},{"$f":"Calculations!G50*(1+$D$19)","v":0},{"$f":"Calculations!H50*(1+$D$19)","v":0},{"$f":"Calculations!I50*(1+$D$19)","v":0},{"$f":"Calculations!J50*(1+$D$19)","v":0},{"$f":"Calculations!K50*(1+$D$19)","v":0},{"$f":"Calculations!L50*(1+$D$19)","v":0},{"$f":"Calculations!M50*(1+$D$19)","v":0},{"$f":"Calculations!N50*(1+$D$19)","v":0},{"$f":"Calculations!O50*(1+$D$19)","v":0},{"$f":"Calculations!P50*(1+$D$19)","v":0},{"$f":"Calculations!Q50*(1+$D$19)","v":0},{"$f":"Calculations!R50*(1+$D$19)","v":0},{"$f":"Calculations!S50*(1+$D$19)","v":0},{"$f":"Calculations!T50*(1+$D$19)","v":0},{"$f":"Calculations!U50*(1+$D$19)","v":0},{"$f":"Calculations!V50*(1+$D$19)","v":0},{"$f":"Calculations!W50*(1+$D$19)","v":0},{"$f":"Calculations!X50*(1+$D$19)","v":0},{"$f":"Calculations!Y50*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D76","v":"Risk 1"},{"$f":"SUM(E64:Y64)","v":0},{"$f":"Calculations!E51*(1+$D$19)","v":0},{"$f":"Calculations!F51*(1+$D$19)","v":0},{"$f":"Calculations!G51*(1+$D$19)","v":0},{"$f":"Calculations!H51*(1+$D$19)","v":0},{"$f":"Calculations!I51*(1+$D$19)","v":0},{"$f":"Calculations!J51*(1+$D$19)","v":0},{"$f":"Calculations!K51*(1+$D$19)","v":0},{"$f":"Calculations!L51*(1+$D$19)","v":0},{"$f":"Calculations!M51*(1+$D$19)","v":0},{"$f":"Calculations!N51*(1+$D$19)","v":0},{"$f":"Calculations!O51*(1+$D$19)","v":0},{"$f":"Calculations!P51*(1+$D$19)","v":0},{"$f":"Calculations!Q51*(1+$D$19)","v":0},{"$f":"Calculations!R51*(1+$D$19)","v":0},{"$f":"Calculations!S51*(1+$D$19)","v":0},{"$f":"Calculations!T51*(1+$D$19)","v":0},{"$f":"Calculations!U51*(1+$D$19)","v":0},{"$f":"Calculations!V51*(1+$D$19)","v":0},{"$f":"Calculations!W51*(1+$D$19)","v":0},{"$f":"Calculations!X51*(1+$D$19)","v":0},{"$f":"Calculations!Y51*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D77","v":"Risk 2"},{"$f":"SUM(E65:Y65)","v":0},{"$f":"Calculations!E52*(1+$D$19)","v":0},{"$f":"Calculations!F52*(1+$D$19)","v":0},{"$f":"Calculations!G52*(1+$D$19)","v":0},{"$f":"Calculations!H52*(1+$D$19)","v":0},{"$f":"Calculations!I52*(1+$D$19)","v":0},{"$f":"Calculations!J52*(1+$D$19)","v":0},{"$f":"Calculations!K52*(1+$D$19)","v":0},{"$f":"Calculations!L52*(1+$D$19)","v":0},{"$f":"Calculations!M52*(1+$D$19)","v":0},{"$f":"Calculations!N52*(1+$D$19)","v":0},{"$f":"Calculations!O52*(1+$D$19)","v":0},{"$f":"Calculations!P52*(1+$D$19)","v":0},{"$f":"Calculations!Q52*(1+$D$19)","v":0},{"$f":"Calculations!R52*(1+$D$19)","v":0},{"$f":"Calculations!S52*(1+$D$19)","v":0},{"$f":"Calculations!T52*(1+$D$19)","v":0},{"$f":"Calculations!U52*(1+$D$19)","v":0},{"$f":"Calculations!V52*(1+$D$19)","v":0},{"$f":"Calculations!W52*(1+$D$19)","v":0},{"$f":"Calculations!X52*(1+$D$19)","v":0},{"$f":"Calculations!Y52*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D78","v":"Risk 3"},{"$f":"SUM(E66:Y66)","v":0},{"$f":"Calculations!E53*(1+$D$19)","v":0},{"$f":"Calculations!F53*(1+$D$19)","v":0},{"$f":"Calculations!G53*(1+$D$19)","v":0},{"$f":"Calculations!H53*(1+$D$19)","v":0},{"$f":"Calculations!I53*(1+$D$19)","v":0},{"$f":"Calculations!J53*(1+$D$19)","v":0},{"$f":"Calculations!K53*(1+$D$19)","v":0},{"$f":"Calculations!L53*(1+$D$19)","v":0},{"$f":"Calculations!M53*(1+$D$19)","v":0},{"$f":"Calculations!N53*(1+$D$19)","v":0},{"$f":"Calculations!O53*(1+$D$19)","v":0},{"$f":"Calculations!P53*(1+$D$19)","v":0},{"$f":"Calculations!Q53*(1+$D$19)","v":0},{"$f":"Calculations!R53*(1+$D$19)","v":0},{"$f":"Calculations!S53*(1+$D$19)","v":0},{"$f":"Calculations!T53*(1+$D$19)","v":0},{"$f":"Calculations!U53*(1+$D$19)","v":0},{"$f":"Calculations!V53*(1+$D$19)","v":0},{"$f":"Calculations!W53*(1+$D$19)","v":0},{"$f":"Calculations!X53*(1+$D$19)","v":0},{"$f":"Calculations!Y53*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D79","v":"Risk 4"},{"$f":"SUM(E67:Y67)","v":0},{"$f":"Calculations!E54*(1+$D$19)","v":0},{"$f":"Calculations!F54*(1+$D$19)","v":0},{"$f":"Calculations!G54*(1+$D$19)","v":0},{"$f":"Calculations!H54*(1+$D$19)","v":0},{"$f":"Calculations!I54*(1+$D$19)","v":0},{"$f":"Calculations!J54*(1+$D$19)","v":0},{"$f":"Calculations!K54*(1+$D$19)","v":0},{"$f":"Calculations!L54*(1+$D$19)","v":0},{"$f":"Calculations!M54*(1+$D$19)","v":0},{"$f":"Calculations!N54*(1+$D$19)","v":0},{"$f":"Calculations!O54*(1+$D$19)","v":0},{"$f":"Calculations!P54*(1+$D$19)","v":0},{"$f":"Calculations!Q54*(1+$D$19)","v":0},{"$f":"Calculations!R54*(1+$D$19)","v":0},{"$f":"Calculations!S54*(1+$D$19)","v":0},{"$f":"Calculations!T54*(1+$D$19)","v":0},{"$f":"Calculations!U54*(1+$D$19)","v":0},{"$f":"Calculations!V54*(1+$D$19)","v":0},{"$f":"Calculations!W54*(1+$D$19)","v":0},{"$f":"Calculations!X54*(1+$D$19)","v":0},{"$f":"Calculations!Y54*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D80","v":"Risk 5"},{"$f":"SUM(E68:Y68)","v":0},{"$f":"Calculations!E55*(1+$D$19)","v":0},{"$f":"Calculations!F55*(1+$D$19)","v":0},{"$f":"Calculations!G55*(1+$D$19)","v":0},{"$f":"Calculations!H55*(1+$D$19)","v":0},{"$f":"Calculations!I55*(1+$D$19)","v":0},{"$f":"Calculations!J55*(1+$D$19)","v":0},{"$f":"Calculations!K55*(1+$D$19)","v":0},{"$f":"Calculations!L55*(1+$D$19)","v":0},{"$f":"Calculations!M55*(1+$D$19)","v":0},{"$f":"Calculations!N55*(1+$D$19)","v":0},{"$f":"Calculations!O55*(1+$D$19)","v":0},{"$f":"Calculations!P55*(1+$D$19)","v":0},{"$f":"Calculations!Q55*(1+$D$19)","v":0},{"$f":"Calculations!R55*(1+$D$19)","v":0},{"$f":"Calculations!S55*(1+$D$19)","v":0},{"$f":"Calculations!T55*(1+$D$19)","v":0},{"$f":"Calculations!U55*(1+$D$19)","v":0},{"$f":"Calculations!V55*(1+$D$19)","v":0},{"$f":"Calculations!W55*(1+$D$19)","v":0},{"$f":"Calculations!X55*(1+$D$19)","v":0},{"$f":"Calculations!Y55*(1+$D$19)","v":0}]
[null,null,"Total Costs",82516.865715446242,{"$f":"SUM(E50:E68)","v":589.17519402985079},{"$f":"SUM(F50:F68)","v":3234.0159850742789},4688.8827407127137,4234.2967316961704,3288.2630436547756,3377.0461458334544,3468.2263917709574,3561.8685043487731,3658.0389539661905,3756.8060057232774,3858.2397678778057,3962.412241610506,4069.3973721339903,4179.2711011816073,4292.1114209135103,4407.9984292781755,4527.0143868686864,4649.2437753141403,4774.7733572476227,4903.6922378933086,5036.0919283164276]
[null,null,"Present Value (PV) of Total Costs",49364.641983528323,{"$f":"E69/(1+$D$17)^E$11","v":589.17519402985079},3073.5753517147677,4235.1888163874219,3634.849192040283,2682.7077363489307,2618.4573704907352,2555.745789292896,2494.5361391406609,2434.7924490567002,2376.4796095620895,2319.5633520435904,2264.0102286150609,2209.787592461194,2156.8635786520108,2105.2070854168551,2054.7877558668597,2005.5759601551658,1957.5427780643936,1910.6599820111505,1864.9000204575664,1820.2360017201302]
[]
[null,{"$f":"'User Input'!D82","v":"Option 2: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E74:Y74)","v":0},{"$f":"Calculations!E61*(1+$D$18)","v":0},{"$f":"Calculations!F61*(1+$D$18)","v":0},{"$f":"Calculations!G61*(1+$D$18)","v":0},{"$f":"Calculations!H61*(1+$D$18)","v":0},{"$f":"Calculations!I61*(1+$D$18)","v":0},{"$f":"Calculations!J61*(1+$D$18)","v":0},{"$f":"Calculations!K61*(1+$D$18)","v":0},{"$f":"Calculations!L61*(1+$D$18)","v":0},{"$f":"Calculations!M61*(1+$D$18)","v":0},{"$f":"Calculations!N61*(1+$D$18)","v":0},{"$f":"Calculations!O61*(1+$D$18)","v":0},{"$f":"Calculations!P61*(1+$D$18)","v":0},{"$f":"Calculations!Q61*(1+$D$18)","v":0},{"$f":"Calculations!R61*(1+$D$18)","v":0},{"$f":"Calculations!S61*(1+$D$18)","v":0},{"$f":"Calculations!T61*(1+$D$18)","v":0},{"$f":"Calculations!U61*(1+$D$18)","v":0},{"$f":"Calculations!V61*(1+$D$18)","v":0},{"$f":"Calculations!W61*(1+$D$18)","v":0},{"$f":"Calculations!X61*(1+$D$18)","v":0},{"$f":"Calculations!Y61*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D85","v":"Annual Maintenance Costs"},{"$f":"SUM(E75:Y75)","v":0},{"$f":"Calculations!E62*(1+$D$19)","v":0},{"$f":"Calculations!F62*(1+$D$19)","v":0},{"$f":"Calculations!G62*(1+$D$19)","v":0},{"$f":"Calculations!H62*(1+$D$19)","v":0},{"$f":"Calculations!I62*(1+$D$19)","v":0},{"$f":"Calculations!J62*(1+$D$19)","v":0},{"$f":"Calculations!K62*(1+$D$19)","v":0},{"$f":"Calculations!L62*(1+$D$19)","v":0},{"$f":"Calculations!M62*(1+$D$19)","v":0},{"$f":"Calculations!N62*(1+$D$19)","v":0},{"$f":"Calculations!O62*(1+$D$19)","v":0},{"$f":"Calculations!P62*(1+$D$19)","v":0},{"$f":"Calculations!Q62*(1+$D$19)","v":0},{"$f":"Calculations!R62*(1+$D$19)","v":0},{"$f":"Calculations!S62*(1+$D$19)","v":0},{"$f":"Calculations!T62*(1+$D$19)","v":0},{"$f":"Calculations!U62*(1+$D$19)","v":0},{"$f":"Calculations!V62*(1+$D$19)","v":0},{"$f":"Calculations!W62*(1+$D$19)","v":0},{"$f":"Calculations!X62*(1+$D$19)","v":0},{"$f":"Calculations!Y62*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D87","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D88","v":"SAIFI sustained"},{"$f":"SUM(E77:Y77)","v":0},0,0,{"$f":"Calculations!G64*(1+$D$21)","v":0},{"$f":"Calculations!H64*(1+$D$21)","v":0},{"$f":"Calculations!I64*(1+$D$21)","v":0},{"$f":"Calculations!J64*(1+$D$21)","v":0},{"$f":"Calculations!K64*(1+$D$21)","v":0},{"$f":"Calculations!L64*(1+$D$21)","v":0},{"$f":"Calculations!M64*(1+$D$21)","v":0},{"$f":"Calculations!N64*(1+$D$21)","v":0},{"$f":"Calculations!O64*(1+$D$21)","v":0},{"$f":"Calculations!P64*(1+$D$21)","v":0},{"$f":"Calculations!Q64*(1+$D$21)","v":0},{"$f":"Calculations!R64*(1+$D$21)","v":0},{"$f":"Calculations!S64*(1+$D$21)","v":0},{"$f":"Calculations!T64*(1+$D$21)","v":0},{"$f":"Calculations!U64*(1+$D$21)","v":0},{"$f":"Calculations!V64*(1+$D$21)","v":0},{"$f":"Calculations!W64*(1+$D$21)","v":0},{"$f":"Calculations!X64*(1+$D$21)","v":0},{"$f":"Calculations!Y64*(1+$D$21)","v":0}]
[null,null,{"$f":"'User Input'!D89","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G65*(1+$D$20)","v":0},{"$f":"Calculations!H65*(1+$D$20)","v":0},{"$f":"Calculations!I65*(1+$D$20)","v":0},{"$f":"Calculations!J65*(1+$D$20)","v":0},{"$f":"Calculations!K65*(1+$D$20)","v":0},{"$f":"Calculations!L65*(1+$D$20)","v":0},{"$f":"Calculations!M65*(1+$D$20)","v":0},{"$f":"Calculations!N65*(1+$D$20)","v":0},{"$f":"Calculations!O65*(1+$D$20)","v":0},{"$f":"Calculations!P65*(1+$D$20)","v":0},{"$f":"Calculations!Q65*(1+$D$20)","v":0},{"$f":"Calculations!R65*(1+$D$20)","v":0},{"$f":"Calculations!S65*(1+$D$20)","v":0},{"$f":"Calculations!T65*(1+$D$20)","v":0},{"$f":"Calculations!U65*(1+$D$20)","v":0},{"$f":"Calculations!V65*(1+$D$20)","v":0},{"$f":"Calculations!W65*(1+$D$20)","v":0},{"$f":"Calculations!X65*(1+$D$20)","v":0},{"$f":"Calculations!Y65*(1+$D$20)","v":0}]
[null,null,{"$f":"'User Input'!D90","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G66*(1+$D$22)","v":0},{"$f":"Calculations!H66*(1+$D$22)","v":0},{"$f":"Calculations!I66*(1+$D$22)","v":0},{"$f":"Calculations!J66*(1+$D$22)","v":0},{"$f":"Calculations!K66*(1+$D$22)","v":0},{"$f":"Calculations!L66*(1+$D$22)","v":0},{"$f":"Calculations!M66*(1+$D$22)","v":0},{"$f":"Calculations!N66*(1+$D$22)","v":0},{"$f":"Calculations!O66*(1+$D$22)","v":0},{"$f":"Calculations!P66*(1+$D$22)","v":0},{"$f":"Calculations!Q66*(1+$D$22)","v":0},{"$f":"Calculations!R66*(1+$D$22)","v":0},{"$f":"Calculations!S66*(1+$D$22)","v":0},{"$f":"Calculations!T66*(1+$D$22)","v":0},{"$f":"Calculations!U66*(1+$D$22)","v":0},{"$f":"Calculations!V66*(1+$D$22)","v":0},{"$f":"Calculations!W66*(1+$D$22)","v":0},{"$f":"Calculations!X66*(1+$D$22)","v":0},{"$f":"Calculations!Y66*(1+$D$22)","v":0}]
[null,null,{"$f":"'User Input'!D91","v":"Call centre response"},0,0,0,{"$f":"Calculations!G67*(1+$D$19)","v":0},{"$f":"Calculations!H67*(1+$D$19)","v":0},{"$f":"Calculations!I67*(1+$D$19)","v":0},{"$f":"Calculations!J67*(1+$D$19)","v":0},{"$f":"Calculations!K67*(1+$D$19)","v":0},{"$f":"Calculations!L67*(1+$D$19)","v":0},{"$f":"Calculations!M67*(1+$D$19)","v":0},{"$f":"Calculations!N67*(1+$D$19)","v":0},{"$f":"Calculations!O67*(1+$D$19)","v":0},{"$f":"Calculations!P67*(1+$D$19)","v":0},{"$f":"Calculations!Q67*(1+$D$19)","v":0},{"$f":"Calculations!R67*(1+$D$19)","v":0},{"$f":"Calculations!S67*(1+$D$19)","v":0},{"$f":"Calculations!T67*(1+$D$19)","v":0},{"$f":"Calculations!U67*(1+$D$19)","v":0},{"$f":"Calculations!V67*(1+$D$19)","v":0},{"$f":"Calculations!W67*(1+$D$19)","v":0},{"$f":"Calculations!X67*(1+$D$19)","v":0},{"$f":"Calculations!Y67*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D93","v":"Network Outage Costs"},0,{"$f":"Calculations!E68*(1+$D$19)","v":0},{"$f":"Calculations!F68*(1+$D$19)","v":0},{"$f":"Calculations!G68*(1+$D$19)","v":0},{"$f":"Calculations!H68*(1+$D$19)","v":0},{"$f":"Calculations!I68*(1+$D$19)","v":0},{"$f":"Calculations!J68*(1+$D$19)","v":0},{"$f":"Calculations!K68*(1+$D$19)","v":0},{"$f":"Calculations!L68*(1+$D$19)","v":0},{"$f":"Calculations!M68*(1+$D$19)","v":0},{"$f":"Calculations!N68*(1+$D$19)","v":0},{"$f":"Calculations!O68*(1+$D$19)","v":0},{"$f":"Calculations!P68*(1+$D$19)","v":0},{"$f":"Calculations!Q68*(1+$D$19)","v":0},{"$f":"Calculations!R68*(1+$D$19)","v":0},{"$f":"Calculations!S68*(1+$D$19)","v":0},{"$f":"Calculations!T68*(1+$D$19)","v":0},{"$f":"Calculations!U68*(1+$D$19)","v":0},{"$f":"Calculations!V68*(1+$D$19)","v":0},{"$f":"Calculations!W68*(1+$D$19)","v":0},{"$f":"Calculations!X68*(1+$D$19)","v":0},{"$f":"Calculations!Y68*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D97","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E69*(1+$D$19)","v":0},{"$f":"Calculations!F69*(1+$D$19)","v":0},{"$f":"Calculations!G69*(1+$D$19)","v":0},{"$f":"Calculations!H69*(1+$D$19)","v":0},{"$f":"Calculations!I69*(1+$D$19)","v":0},{"$f":"Calculations!J69*(1+$D$19)","v":0},{"$f":"Calculations!K69*(1+$D$19)","v":0},{"$f":"Calculations!L69*(1+$D$19)","v":0},{"$f":"Calculations!M69*(1+$D$19)","v":0},{"$f":"Calculations!N69*(1+$D$19)","v":0},{"$f":"Calculations!O69*(1+$D$19)","v":0},{"$f":"Calculations!P69*(1+$D$19)","v":0},{"$f":"Calculations!Q69*(1+$D$19)","v":0},{"$f":"Calculations!R69*(1+$D$19)","v":0},{"$f":"Calculations!S69*(1+$D$19)","v":0},{"$f":"Calculations!T69*(1+$D$19)","v":0},{"$f":"Calculations!U69*(1+$D$19)","v":0},{"$f":"Calculations!V69*(1+$D$19)","v":0},{"$f":"Calculations!W69*(1+$D$19)","v":0},{"$f":"Calculations!X69*(1+$D$19)","v":0},{"$f":"Calculations!Y69*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D100","v":"Cost 1"},0,{"$f":"Calculations!E70*(1+$D$19)","v":0},{"$f":"Calculations!F70*(1+$D$19)","v":0},{"$f":"Calculations!G70*(1+$D$19)","v":0},{"$f":"Calculations!H70*(1+$D$19)","v":0},{"$f":"Calculations!I70*(1+$D$19)","v":0},{"$f":"Calculations!J70*(1+$D$19)","v":0},{"$f":"Calculations!K70*(1+$D$19)","v":0},{"$f":"Calculations!L70*(1+$D$19)","v":0},{"$f":"Calculations!M70*(1+$D$19)","v":0},{"$f":"Calculations!N70*(1+$D$19)","v":0},{"$f":"Calculations!O70*(1+$D$19)","v":0},{"$f":"Calculations!P70*(1+$D$19)","v":0},{"$f":"Calculations!Q70*(1+$D$19)","v":0},{"$f":"Calculations!R70*(1+$D$19)","v":0},{"$f":"Calculations!S70*(1+$D$19)","v":0},{"$f":"Calculations!T70*(1+$D$19)","v":0},{"$f":"Calculations!U70*(1+$D$19)","v":0},{"$f":"Calculations!V70*(1+$D$19)","v":0},{"$f":"Calculations!W70*(1+$D$19)","v":0},{"$f":"Calculations!X70*(1+$D$19)","v":0},{"$f":"Calculations!Y70*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D101","v":"Cost 2"},0,{"$f":"Calculations!E71*(1+$D$19)","v":0},{"$f":"Calculations!F71*(1+$D$19)","v":0},{"$f":"Calculations!G71*(1+$D$19)","v":0},{"$f":"Calculations!H71*(1+$D$19)","v":0},{"$f":"Calculations!I71*(1+$D$19)","v":0},{"$f":"Calculations!J71*(1+$D$19)","v":0},{"$f":"Calculations!K71*(1+$D$19)","v":0},{"$f":"Calculations!L71*(1+$D$19)","v":0},{"$f":"Calculations!M71*(1+$D$19)","v":0},{"$f":"Calculations!N71*(1+$D$19)","v":0},{"$f":"Calculations!O71*(1+$D$19)","v":0},{"$f":"Calculations!P71*(1+$D$19)","v":0},{"$f":"Calculations!Q71*(1+$D$19)","v":0},{"$f":"Calculations!R71*(1+$D$19)","v":0},{"$f":"Calculations!S71*(1+$D$19)","v":0},{"$f":"Calculations!T71*(1+$D$19)","v":0},{"$f":"Calculations!U71*(1+$D$19)","v":0},{"$f":"Calculations!V71*(1+$D$19)","v":0},{"$f":"Calculations!W71*(1+$D$19)","v":0},{"$f":"Calculations!X71*(1+$D$19)","v":0},{"$f":"Calculations!Y71*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D102","v":"Cost 3"},0,{"$f":"Calculations!E72*(1+$D$19)","v":0},{"$f":"Calculations!F72*(1+$D$19)","v":0},{"$f":"Calculations!G72*(1+$D$19)","v":0},{"$f":"Calculations!H72*(1+$D$19)","v":0},{"$f":"Calculations!I72*(1+$D$19)","v":0},{"$f":"Calculations!J72*(1+$D$19)","v":0},{"$f":"Calculations!K72*(1+$D$19)","v":0},{"$f":"Calculations!L72*(1+$D$19)","v":0},{"$f":"Calculations!M72*(1+$D$19)","v":0},{"$f":"Calculations!N72*(1+$D$19)","v":0},{"$f":"Calculations!O72*(1+$D$19)","v":0},{"$f":"Calculations!P72*(1+$D$19)","v":0},{"$f":"Calculations!Q72*(1+$D$19)","v":0},{"$f":"Calculations!R72*(1+$D$19)","v":0},{"$f":"Calculations!S72*(1+$D$19)","v":0},{"$f":"Calculations!T72*(1+$D$19)","v":0},{"$f":"Calculations!U72*(1+$D$19)","v":0},{"$f":"Calculations!V72*(1+$D$19)","v":0},{"$f":"Calculations!W72*(1+$D$19)","v":0},{"$f":"Calculations!X72*(1+$D$19)","v":0},{"$f":"Calculations!Y72*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D103","v":"Cost 4"},0,{"$f":"Calculations!E73*(1+$D$19)","v":0},{"$f":"Calculations!F73*(1+$D$19)","v":0},{"$f":"Calculations!G73*(1+$D$19)","v":0},{"$f":"Calculations!H73*(1+$D$19)","v":0},{"$f":"Calculations!I73*(1+$D$19)","v":0},{"$f":"Calculations!J73*(1+$D$19)","v":0},{"$f":"Calculations!K73*(1+$D$19)","v":0},{"$f":"Calculations!L73*(1+$D$19)","v":0},{"$f":"Calculations!M73*(1+$D$19)","v":0},{"$f":"Calculations!N73*(1+$D$19)","v":0},{"$f":"Calculations!O73*(1+$D$19)","v":0},{"$f":"Calculations!P73*(1+$D$19)","v":0},{"$f":"Calculations!Q73*(1+$D$19)","v":0},{"$f":"Calculations!R73*(1+$D$19)","v":0},{"$f":"Calculations!S73*(1+$D$19)","v":0},{"$f":"Calculations!T73*(1+$D$19)","v":0},{"$f":"Calculations!U73*(1+$D$19)","v":0},{"$f":"Calculations!V73*(1+$D$19)","v":0},{"$f":"Calculations!W73*(1+$D$19)","v":0},{"$f":"Calculations!X73*(1+$D$19)","v":0},{"$f":"Calculations!Y73*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D104","v":"Cost 5"},0,{"$f":"Calculations!E74*(1+$D$19)","v":0},{"$f":"Calculations!F74*(1+$D$19)","v":0},{"$f":"Calculations!G74*(1+$D$19)","v":0},{"$f":"Calculations!H74*(1+$D$19)","v":0},{"$f":"Calculations!I74*(1+$D$19)","v":0},{"$f":"Calculations!J74*(1+$D$19)","v":0},{"$f":"Calculations!K74*(1+$D$19)","v":0},{"$f":"Calculations!L74*(1+$D$19)","v":0},{"$f":"Calculations!M74*(1+$D$19)","v":0},{"$f":"Calculations!N74*(1+$D$19)","v":0},{"$f":"Calculations!O74*(1+$D$19)","v":0},{"$f":"Calculations!P74*(1+$D$19)","v":0},{"$f":"Calculations!Q74*(1+$D$19)","v":0},{"$f":"Calculations!R74*(1+$D$19)","v":0},{"$f":"Calculations!S74*(1+$D$19)","v":0},{"$f":"Calculations!T74*(1+$D$19)","v":0},{"$f":"Calculations!U74*(1+$D$19)","v":0},{"$f":"Calculations!V74*(1+$D$19)","v":0},{"$f":"Calculations!W74*(1+$D$19)","v":0},{"$f":"Calculations!X74*(1+$D$19)","v":0},{"$f":"Calculations!Y74*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D105","v":"Risk 1"},{"$f":"SUM(E88:Y88)","v":0},{"$f":"Calculations!E75*(1+$D$19)","v":0},{"$f":"Calculations!F75*(1+$D$19)","v":0},{"$f":"Calculations!G75*(1+$D$19)","v":0},{"$f":"Calculations!H75*(1+$D$19)","v":0},{"$f":"Calculations!I75*(1+$D$19)","v":0},{"$f":"Calculations!J75*(1+$D$19)","v":0},{"$f":"Calculations!K75*(1+$D$19)","v":0},{"$f":"Calculations!L75*(1+$D$19)","v":0},{"$f":"Calculations!M75*(1+$D$19)","v":0},{"$f":"Calculations!N75*(1+$D$19)","v":0},{"$f":"Calculations!O75*(1+$D$19)","v":0},{"$f":"Calculations!P75*(1+$D$19)","v":0},{"$f":"Calculations!Q75*(1+$D$19)","v":0},{"$f":"Calculations!R75*(1+$D$19)","v":0},{"$f":"Calculations!S75*(1+$D$19)","v":0},{"$f":"Calculations!T75*(1+$D$19)","v":0},{"$f":"Calculations!U75*(1+$D$19)","v":0},{"$f":"Calculations!V75*(1+$D$19)","v":0},{"$f":"Calculations!W75*(1+$D$19)","v":0},{"$f":"Calculations!X75*(1+$D$19)","v":0},{"$f":"Calculations!Y75*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D106","v":"Risk 2"},{"$f":"SUM(E89:Y89)","v":0},{"$f":"Calculations!E76*(1+$D$19)","v":0},{"$f":"Calculations!F76*(1+$D$19)","v":0},{"$f":"Calculations!G76*(1+$D$19)","v":0},{"$f":"Calculations!H76*(1+$D$19)","v":0},{"$f":"Calculations!I76*(1+$D$19)","v":0},{"$f":"Calculations!J76*(1+$D$19)","v":0},{"$f":"Calculations!K76*(1+$D$19)","v":0},{"$f":"Calculations!L76*(1+$D$19)","v":0},{"$f":"Calculations!M76*(1+$D$19)","v":0},{"$f":"Calculations!N76*(1+$D$19)","v":0},{"$f":"Calculations!O76*(1+$D$19)","v":0},{"$f":"Calculations!P76*(1+$D$19)","v":0},{"$f":"Calculations!Q76*(1+$D$19)","v":0},{"$f":"Calculations!R76*(1+$D$19)","v":0},{"$f":"Calculations!S76*(1+$D$19)","v":0},{"$f":"Calculations!T76*(1+$D$19)","v":0},{"$f":"Calculations!U76*(1+$D$19)","v":0},{"$f":"Calculations!V76*(1+$D$19)","v":0},{"$f":"Calculations!W76*(1+$D$19)","v":0},{"$f":"Calculations!X76*(1+$D$19)","v":0},{"$f":"Calculations!Y76*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D107","v":"Risk 3"},{"$f":"SUM(E90:Y90)","v":0},{"$f":"Calculations!E77*(1+$D$19)","v":0},{"$f":"Calculations!F77*(1+$D$19)","v":0},{"$f":"Calculations!G77*(1+$D$19)","v":0},{"$f":"Calculations!H77*(1+$D$19)","v":0},{"$f":"Calculations!I77*(1+$D$19)","v":0},{"$f":"Calculations!J77*(1+$D$19)","v":0},{"$f":"Calculations!K77*(1+$D$19)","v":0},{"$f":"Calculations!L77*(1+$D$19)","v":0},{"$f":"Calculations!M77*(1+$D$19)","v":0},{"$f":"Calculations!N77*(1+$D$19)","v":0},{"$f":"Calculations!O77*(1+$D$19)","v":0},{"$f":"Calculations!P77*(1+$D$19)","v":0},{"$f":"Calculations!Q77*(1+$D$19)","v":0},{"$f":"Calculations!R77*(1+$D$19)","v":0},{"$f":"Calculations!S77*(1+$D$19)","v":0},{"$f":"Calculations!T77*(1+$D$19)","v":0},{"$f":"Calculations!U77*(1+$D$19)","v":0},{"$f":"Calculations!V77*(1+$D$19)","v":0},{"$f":"Calculations!W77*(1+$D$19)","v":0},{"$f":"Calculations!X77*(1+$D$19)","v":0},{"$f":"Calculations!Y77*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D108","v":"Risk 4"},{"$f":"SUM(E91:Y91)","v":0},{"$f":"Calculations!E78*(1+$D$19)","v":0},{"$f":"Calculations!F78*(1+$D$19)","v":0},{"$f":"Calculations!G78*(1+$D$19)","v":0},{"$f":"Calculations!H78*(1+$D$19)","v":0},{"$f":"Calculations!I78*(1+$D$19)","v":0},{"$f":"Calculations!J78*(1+$D$19)","v":0},{"$f":"Calculations!K78*(1+$D$19)","v":0},{"$f":"Calculations!L78*(1+$D$19)","v":0},{"$f":"Calculations!M78*(1+$D$19)","v":0},{"$f":"Calculations!N78*(1+$D$19)","v":0},{"$f":"Calculations!O78*(1+$D$19)","v":0},{"$f":"Calculations!P78*(1+$D$19)","v":0},{"$f":"Calculations!Q78*(1+$D$19)","v":0},{"$f":"Calculations!R78*(1+$D$19)","v":0},{"$f":"Calculations!S78*(1+$D$19)","v":0},{"$f":"Calculations!T78*(1+$D$19)","v":0},{"$f":"Calculations!U78*(1+$D$19)","v":0},{"$f":"Calculations!V78*(1+$D$19)","v":0},{"$f":"Calculations!W78*(1+$D$19)","v":0},{"$f":"Calculations!X78*(1+$D$19)","v":0},{"$f":"Calculations!Y78*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D109","v":"Risk 5"},{"$f":"SUM(E92:Y92)","v":0},{"$f":"Calculations!E79*(1+$D$19)","v":0},{"$f":"Calculations!F79*(1+$D$19)","v":0},{"$f":"Calculations!G79*(1+$D$19)","v":0},{"$f":"Calculations!H79*(1+$D$19)","v":0},{"$f":"Calculations!I79*(1+$D$19)","v":0},{"$f":"Calculations!J79*(1+$D$19)","v":0},{"$f":"Calculations!K79*(1+$D$19)","v":0},{"$f":"Calculations!L79*(1+$D$19)","v":0},{"$f":"Calculations!M79*(1+$D$19)","v":0},{"$f":"Calculations!N79*(1+$D$19)","v":0},{"$f":"Calculations!O79*(1+$D$19)","v":0},{"$f":"Calculations!P79*(1+$D$19)","v":0},{"$f":"Calculations!Q79*(1+$D$19)","v":0},{"$f":"Calculations!R79*(1+$D$19)","v":0},{"$f":"Calculations!S79*(1+$D$19)","v":0},{"$f":"Calculations!T79*(1+$D$19)","v":0},{"$f":"Calculations!U79*(1+$D$19)","v":0},{"$f":"Calculations!V79*(1+$D$19)","v":0},{"$f":"Calculations!W79*(1+$D$19)","v":0},{"$f":"Calculations!X79*(1+$D$19)","v":0},{"$f":"Calculations!Y79*(1+$D$19)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E74:E92)","v":0},{"$f":"SUM(F74:F92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E93/(1+$D$17)^E$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D111","v":"Option 3: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E98:Y98)","v":0},{"$f":"Calculations!E85*(1+$D$18)","v":0},{"$f":"Calculations!F85*(1+$D$18)","v":0},{"$f":"Calculations!G85*(1+$D$18)","v":0},{"$f":"Calculations!H85*(1+$D$18)","v":0},{"$f":"Calculations!I85*(1+$D$18)","v":0},{"$f":"Calculations!J85*(1+$D$18)","v":0},{"$f":"Calculations!K85*(1+$D$18)","v":0},{"$f":"Calculations!L85*(1+$D$18)","v":0},{"$f":"Calculations!M85*(1+$D$18)","v":0},{"$f":"Calculations!N85*(1+$D$18)","v":0},{"$f":"Calculations!O85*(1+$D$18)","v":0},{"$f":"Calculations!P85*(1+$D$18)","v":0},{"$f":"Calculations!Q85*(1+$D$18)","v":0},{"$f":"Calculations!R85*(1+$D$18)","v":0},{"$f":"Calculations!S85*(1+$D$18)","v":0},{"$f":"Calculations!T85*(1+$D$18)","v":0},{"$f":"Calculations!U85*(1+$D$18)","v":0},{"$f":"Calculations!V85*(1+$D$18)","v":0},{"$f":"Calculations!W85*(1+$D$18)","v":0},{"$f":"Calculations!X85*(1+$D$18)","v":0},{"$f":"Calculations!Y85*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D114","v":"Annual Maintenance Costs"},{"$f":"SUM(E99:Y99)","v":0},{"$f":"Calculations!E86*(1+$D$19)","v":0},{"$f":"Calculations!F86*(1+$D$19)","v":0},{"$f":"Calculations!G86*(1+$D$19)","v":0},{"$f":"Calculations!H86*(1+$D$19)","v":0},{"$f":"Calculations!I86*(1+$D$19)","v":0},{"$f":"Calculations!J86*(1+$D$19)","v":0},{"$f":"Calculations!K86*(1+$D$19)","v":0},{"$f":"Calculations!L86*(1+$D$19)","v":0},{"$f":"Calculations!M86*(1+$D$19)","v":0},{"$f":"Calculations!N86*(1+$D$19)","v":0},{"$f":"Calculations!O86*(1+$D$19)","v":0},{"$f":"Calculations!P86*(1+$D$19)","v":0},{"$f":"Calculations!Q86*(1+$D$19)","v":0},{"$f":"Calculations!R86*(1+$D$19)","v":0},{"$f":"Calculations!S86*(1+$D$19)","v":0},{"$f":"Calculations!T86*(1+$D$19)","v":0},{"$f":"Calculations!U86*(1+$D$19)","v":0},{"$f":"Calculations!V86*(1+$D$19)","v":0},{"$f":"Calculations!W86*(1+$D$19)","v":0},{"$f":"Calculations!X86*(1+$D$19)","v":0},{"$f":"Calculations!Y86*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D116","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D117","v":"SAIFI sustained"},{"$f":"SUM(E101:Y101)","v":0},0,0,{"$f":"Calculations!G88*(1+$D$21)","v":0},{"$f":"Calculations!H88*(1+$D$21)","v":0},{"$f":"Calculations!I88*(1+$D$21)","v":0},{"$f":"Calculations!J88*(1+$D$21)","v":0},{"$f":"Calculations!K88*(1+$D$21)","v":0},{"$f":"Calculations!L88*(1+$D$21)","v":0},{"$f":"Calculations!M88*(1+$D$21)","v":0},{"$f":"Calculations!N88*(1+$D$21)","v":0},{"$f":"Calculations!O88*(1+$D$21)","v":0},{"$f":"Calculations!P88*(1+$D$21)","v":0},{"$f":"Calculations!Q88*(1+$D$21)","v":0},{"$f":"Calculations!R88*(1+$D$21)","v":0},{"$f":"Calculations!S88*(1+$D$21)","v":0},{"$f":"Calculations!T88*(1+$D$21)","v":0},{"$f":"Calculations!U88*(1+$D$21)","v":0},{"$f":"Calculations!V88*(1+$D$21)","v":0},{"$f":"Calculations!W88*(1+$D$21)","v":0},{"$f":"Calculations!X88*(1+$D$21)","v":0},{"$f":"Calculations!Y88*(1+$D$21)","v":0}]
[null,null,{"$f":"'User Input'!D118","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G89*(1+$D$20)","v":0},{"$f":"Calculations!H89*(1+$D$20)","v":0},{"$f":"Calculations!I89*(1+$D$20)","v":0},{"$f":"Calculations!J89*(1+$D$20)","v":0},{"$f":"Calculations!K89*(1+$D$20)","v":0},{"$f":"Calculations!L89*(1+$D$20)","v":0},{"$f":"Calculations!M89*(1+$D$20)","v":0},{"$f":"Calculations!N89*(1+$D$20)","v":0},{"$f":"Calculations!O89*(1+$D$20)","v":0},{"$f":"Calculations!P89*(1+$D$20)","v":0},{"$f":"Calculations!Q89*(1+$D$20)","v":0},{"$f":"Calculations!R89*(1+$D$20)","v":0},{"$f":"Calculations!S89*(1+$D$20)","v":0},{"$f":"Calculations!T89*(1+$D$20)","v":0},{"$f":"Calculations!U89*(1+$D$20)","v":0},{"$f":"Calculations!V89*(1+$D$20)","v":0},{"$f":"Calculations!W89*(1+$D$20)","v":0},{"$f":"Calculations!X89*(1+$D$20)","v":0},{"$f":"Calculations!Y89*(1+$D$20)","v":0}]
[null,null,{"$f":"'User Input'!D119","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G90*(1+$D$22)","v":0},{"$f":"Calculations!H90*(1+$D$22)","v":0},{"$f":"Calculations!I90*(1+$D$22)","v":0},{"$f":"Calculations!J90*(1+$D$22)","v":0},{"$f":"Calculations!K90*(1+$D$22)","v":0},{"$f":"Calculations!L90*(1+$D$22)","v":0},{"$f":"Calculations!M90*(1+$D$22)","v":0},{"$f":"Calculations!N90*(1+$D$22)","v":0},{"$f":"Calculations!O90*(1+$D$22)","v":0},{"$f":"Calculations!P90*(1+$D$22)","v":0},{"$f":"Calculations!Q90*(1+$D$22)","v":0},{"$f":"Calculations!R90*(1+$D$22)","v":0},{"$f":"Calculations!S90*(1+$D$22)","v":0},{"$f":"Calculations!T90*(1+$D$22)","v":0},{"$f":"Calculations!U90*(1+$D$22)","v":0},{"$f":"Calculations!V90*(1+$D$22)","v":0},{"$f":"Calculations!W90*(1+$D$22)","v":0},{"$f":"Calculations!X90*(1+$D$22)","v":0},{"$f":"Calculations!Y90*(1+$D$22)","v":0}]
[null,null,{"$f":"'User Input'!D120","v":"Call centre response"},0,0,0,{"$f":"Calculations!G91*(1+$D$19)","v":0},{"$f":"Calculations!H91*(1+$D$19)","v":0},{"$f":"Calculations!I91*(1+$D$19)","v":0},{"$f":"Calculations!J91*(1+$D$19)","v":0},{"$f":"Calculations!K91*(1+$D$19)","v":0},{"$f":"Calculations!L91*(1+$D$19)","v":0},{"$f":"Calculations!M91*(1+$D$19)","v":0},{"$f":"Calculations!N91*(1+$D$19)","v":0},{"$f":"Calculations!O91*(1+$D$19)","v":0},{"$f":"Calculations!P91*(1+$D$19)","v":0},{"$f":"Calculations!Q91*(1+$D$19)","v":0},{"$f":"Calculations!R91*(1+$D$19)","v":0},{"$f":"Calculations!S91*(1+$D$19)","v":0},{"$f":"Calculations!T91*(1+$D$19)","v":0},{"$f":"Calculations!U91*(1+$D$19)","v":0},{"$f":"Calculations!V91*(1+$D$19)","v":0},{"$f":"Calculations!W91*(1+$D$19)","v":0},{"$f":"Calculations!X91*(1+$D$19)","v":0},{"$f":"Calculations!Y91*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D122","v":"Network Outage Costs"},0,{"$f":"Calculations!E92*(1+$D$19)","v":0},{"$f":"Calculations!F92*(1+$D$19)","v":0},{"$f":"Calculations!G92*(1+$D$19)","v":0},{"$f":"Calculations!H92*(1+$D$19)","v":0},{"$f":"Calculations!I92*(1+$D$19)","v":0},{"$f":"Calculations!J92*(1+$D$19)","v":0},{"$f":"Calculations!K92*(1+$D$19)","v":0},{"$f":"Calculations!L92*(1+$D$19)","v":0},{"$f":"Calculations!M92*(1+$D$19)","v":0},{"$f":"Calculations!N92*(1+$D$19)","v":0},{"$f":"Calculations!O92*(1+$D$19)","v":0},{"$f":"Calculations!P92*(1+$D$19)","v":0},{"$f":"Calculations!Q92*(1+$D$19)","v":0},{"$f":"Calculations!R92*(1+$D$19)","v":0},{"$f":"Calculations!S92*(1+$D$19)","v":0},{"$f":"Calculations!T92*(1+$D$19)","v":0},{"$f":"Calculations!U92*(1+$D$19)","v":0},{"$f":"Calculations!V92*(1+$D$19)","v":0},{"$f":"Calculations!W92*(1+$D$19)","v":0},{"$f":"Calculations!X92*(1+$D$19)","v":0},{"$f":"Calculations!Y92*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D126","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E93*(1+$D$19)","v":0},{"$f":"Calculations!F93*(1+$D$19)","v":0},{"$f":"Calculations!G93*(1+$D$19)","v":0},{"$f":"Calculations!H93*(1+$D$19)","v":0},{"$f":"Calculations!I93*(1+$D$19)","v":0},{"$f":"Calculations!J93*(1+$D$19)","v":0},{"$f":"Calculations!K93*(1+$D$19)","v":0},{"$f":"Calculations!L93*(1+$D$19)","v":0},{"$f":"Calculations!M93*(1+$D$19)","v":0},{"$f":"Calculations!N93*(1+$D$19)","v":0},{"$f":"Calculations!O93*(1+$D$19)","v":0},{"$f":"Calculations!P93*(1+$D$19)","v":0},{"$f":"Calculations!Q93*(1+$D$19)","v":0},{"$f":"Calculations!R93*(1+$D$19)","v":0},{"$f":"Calculations!S93*(1+$D$19)","v":0},{"$f":"Calculations!T93*(1+$D$19)","v":0},{"$f":"Calculations!U93*(1+$D$19)","v":0},{"$f":"Calculations!V93*(1+$D$19)","v":0},{"$f":"Calculations!W93*(1+$D$19)","v":0},{"$f":"Calculations!X93*(1+$D$19)","v":0},{"$f":"Calculations!Y93*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D129","v":"Cost 1"},0,{"$f":"Calculations!E94*(1+$D$19)","v":0},{"$f":"Calculations!F94*(1+$D$19)","v":0},{"$f":"Calculations!G94*(1+$D$19)","v":0},{"$f":"Calculations!H94*(1+$D$19)","v":0},{"$f":"Calculations!I94*(1+$D$19)","v":0},{"$f":"Calculations!J94*(1+$D$19)","v":0},{"$f":"Calculations!K94*(1+$D$19)","v":0},{"$f":"Calculations!L94*(1+$D$19)","v":0},{"$f":"Calculations!M94*(1+$D$19)","v":0},{"$f":"Calculations!N94*(1+$D$19)","v":0},{"$f":"Calculations!O94*(1+$D$19)","v":0},{"$f":"Calculations!P94*(1+$D$19)","v":0},{"$f":"Calculations!Q94*(1+$D$19)","v":0},{"$f":"Calculations!R94*(1+$D$19)","v":0},{"$f":"Calculations!S94*(1+$D$19)","v":0},{"$f":"Calculations!T94*(1+$D$19)","v":0},{"$f":"Calculations!U94*(1+$D$19)","v":0},{"$f":"Calculations!V94*(1+$D$19)","v":0},{"$f":"Calculations!W94*(1+$D$19)","v":0},{"$f":"Calculations!X94*(1+$D$19)","v":0},{"$f":"Calculations!Y94*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D130","v":"Cost 2"},0,{"$f":"Calculations!E95*(1+$D$19)","v":0},{"$f":"Calculations!F95*(1+$D$19)","v":0},{"$f":"Calculations!G95*(1+$D$19)","v":0},{"$f":"Calculations!H95*(1+$D$19)","v":0},{"$f":"Calculations!I95*(1+$D$19)","v":0},{"$f":"Calculations!J95*(1+$D$19)","v":0},{"$f":"Calculations!K95*(1+$D$19)","v":0},{"$f":"Calculations!L95*(1+$D$19)","v":0},{"$f":"Calculations!M95*(1+$D$19)","v":0},{"$f":"Calculations!N95*(1+$D$19)","v":0},{"$f":"Calculations!O95*(1+$D$19)","v":0},{"$f":"Calculations!P95*(1+$D$19)","v":0},{"$f":"Calculations!Q95*(1+$D$19)","v":0},{"$f":"Calculations!R95*(1+$D$19)","v":0},{"$f":"Calculations!S95*(1+$D$19)","v":0},{"$f":"Calculations!T95*(1+$D$19)","v":0},{"$f":"Calculations!U95*(1+$D$19)","v":0},{"$f":"Calculations!V95*(1+$D$19)","v":0},{"$f":"Calculations!W95*(1+$D$19)","v":0},{"$f":"Calculations!X95*(1+$D$19)","v":0},{"$f":"Calculations!Y95*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D131","v":"Cost 3"},0,{"$f":"Calculations!E96*(1+$D$19)","v":0},{"$f":"Calculations!F96*(1+$D$19)","v":0},{"$f":"Calculations!G96*(1+$D$19)","v":0},{"$f":"Calculations!H96*(1+$D$19)","v":0},{"$f":"Calculations!I96*(1+$D$19)","v":0},{"$f":"Calculations!J96*(1+$D$19)","v":0},{"$f":"Calculations!K96*(1+$D$19)","v":0},{"$f":"Calculations!L96*(1+$D$19)","v":0},{"$f":"Calculations!M96*(1+$D$19)","v":0},{"$f":"Calculations!N96*(1+$D$19)","v":0},{"$f":"Calculations!O96*(1+$D$19)","v":0},{"$f":"Calculations!P96*(1+$D$19)","v":0},{"$f":"Calculations!Q96*(1+$D$19)","v":0},{"$f":"Calculations!R96*(1+$D$19)","v":0},{"$f":"Calculations!S96*(1+$D$19)","v":0},{"$f":"Calculations!T96*(1+$D$19)","v":0},{"$f":"Calculations!U96*(1+$D$19)","v":0},{"$f":"Calculations!V96*(1+$D$19)","v":0},{"$f":"Calculations!W96*(1+$D$19)","v":0},{"$f":"Calculations!X96*(1+$D$19)","v":0},{"$f":"Calculations!Y96*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D132","v":"Cost 4"},0,{"$f":"Calculations!E97*(1+$D$19)","v":0},{"$f":"Calculations!F97*(1+$D$19)","v":0},{"$f":"Calculations!G97*(1+$D$19)","v":0},{"$f":"Calculations!H97*(1+$D$19)","v":0},{"$f":"Calculations!I97*(1+$D$19)","v":0},{"$f":"Calculations!J97*(1+$D$19)","v":0},{"$f":"Calculations!K97*(1+$D$19)","v":0},{"$f":"Calculations!L97*(1+$D$19)","v":0},{"$f":"Calculations!M97*(1+$D$19)","v":0},{"$f":"Calculations!N97*(1+$D$19)","v":0},{"$f":"Calculations!O97*(1+$D$19)","v":0},{"$f":"Calculations!P97*(1+$D$19)","v":0},{"$f":"Calculations!Q97*(1+$D$19)","v":0},{"$f":"Calculations!R97*(1+$D$19)","v":0},{"$f":"Calculations!S97*(1+$D$19)","v":0},{"$f":"Calculations!T97*(1+$D$19)","v":0},{"$f":"Calculations!U97*(1+$D$19)","v":0},{"$f":"Calculations!V97*(1+$D$19)","v":0},{"$f":"Calculations!W97*(1+$D$19)","v":0},{"$f":"Calculations!X97*(1+$D$19)","v":0},{"$f":"Calculations!Y97*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D133","v":"Cost 5"},0,{"$f":"Calculations!E98*(1+$D$19)","v":0},{"$f":"Calculations!F98*(1+$D$19)","v":0},{"$f":"Calculations!G98*(1+$D$19)","v":0},{"$f":"Calculations!H98*(1+$D$19)","v":0},{"$f":"Calculations!I98*(1+$D$19)","v":0},{"$f":"Calculations!J98*(1+$D$19)","v":0},{"$f":"Calculations!K98*(1+$D$19)","v":0},{"$f":"Calculations!L98*(1+$D$19)","v":0},{"$f":"Calculations!M98*(1+$D$19)","v":0},{"$f":"Calculations!N98*(1+$D$19)","v":0},{"$f":"Calculations!O98*(1+$D$19)","v":0},{"$f":"Calculations!P98*(1+$D$19)","v":0},{"$f":"Calculations!Q98*(1+$D$19)","v":0},{"$f":"Calculations!R98*(1+$D$19)","v":0},{"$f":"Calculations!S98*(1+$D$19)","v":0},{"$f":"Calculations!T98*(1+$D$19)","v":0},{"$f":"Calculations!U98*(1+$D$19)","v":0},{"$f":"Calculations!V98*(1+$D$19)","v":0},{"$f":"Calculations!W98*(1+$D$19)","v":0},{"$f":"Calculations!X98*(1+$D$19)","v":0},{"$f":"Calculations!Y98*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D134","v":"Risk 1"},{"$f":"SUM(E112:Y112)","v":0},{"$f":"Calculations!E99*(1+$D$19)","v":0},{"$f":"Calculations!F99*(1+$D$19)","v":0},{"$f":"Calculations!G99*(1+$D$19)","v":0},{"$f":"Calculations!H99*(1+$D$19)","v":0},{"$f":"Calculations!I99*(1+$D$19)","v":0},{"$f":"Calculations!J99*(1+$D$19)","v":0},{"$f":"Calculations!K99*(1+$D$19)","v":0},{"$f":"Calculations!L99*(1+$D$19)","v":0},{"$f":"Calculations!M99*(1+$D$19)","v":0},{"$f":"Calculations!N99*(1+$D$19)","v":0},{"$f":"Calculations!O99*(1+$D$19)","v":0},{"$f":"Calculations!P99*(1+$D$19)","v":0},{"$f":"Calculations!Q99*(1+$D$19)","v":0},{"$f":"Calculations!R99*(1+$D$19)","v":0},{"$f":"Calculations!S99*(1+$D$19)","v":0},{"$f":"Calculations!T99*(1+$D$19)","v":0},{"$f":"Calculations!U99*(1+$D$19)","v":0},{"$f":"Calculations!V99*(1+$D$19)","v":0},{"$f":"Calculations!W99*(1+$D$19)","v":0},{"$f":"Calculations!X99*(1+$D$19)","v":0},{"$f":"Calculations!Y99*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D135","v":"Risk 2"},{"$f":"SUM(E113:Y113)","v":0},{"$f":"Calculations!E100*(1+$D$19)","v":0},{"$f":"Calculations!F100*(1+$D$19)","v":0},{"$f":"Calculations!G100*(1+$D$19)","v":0},{"$f":"Calculations!H100*(1+$D$19)","v":0},{"$f":"Calculations!I100*(1+$D$19)","v":0},{"$f":"Calculations!J100*(1+$D$19)","v":0},{"$f":"Calculations!K100*(1+$D$19)","v":0},{"$f":"Calculations!L100*(1+$D$19)","v":0},{"$f":"Calculations!M100*(1+$D$19)","v":0},{"$f":"Calculations!N100*(1+$D$19)","v":0},{"$f":"Calculations!O100*(1+$D$19)","v":0},{"$f":"Calculations!P100*(1+$D$19)","v":0},{"$f":"Calculations!Q100*(1+$D$19)","v":0},{"$f":"Calculations!R100*(1+$D$19)","v":0},{"$f":"Calculations!S100*(1+$D$19)","v":0},{"$f":"Calculations!T100*(1+$D$19)","v":0},{"$f":"Calculations!U100*(1+$D$19)","v":0},{"$f":"Calculations!V100*(1+$D$19)","v":0},{"$f":"Calculations!W100*(1+$D$19)","v":0},{"$f":"Calculations!X100*(1+$D$19)","v":0},{"$f":"Calculations!Y100*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D136","v":"Risk 3"},{"$f":"SUM(E114:Y114)","v":0},{"$f":"Calculations!E101*(1+$D$19)","v":0},{"$f":"Calculations!F101*(1+$D$19)","v":0},{"$f":"Calculations!G101*(1+$D$19)","v":0},{"$f":"Calculations!H101*(1+$D$19)","v":0},{"$f":"Calculations!I101*(1+$D$19)","v":0},{"$f":"Calculations!J101*(1+$D$19)","v":0},{"$f":"Calculations!K101*(1+$D$19)","v":0},{"$f":"Calculations!L101*(1+$D$19)","v":0},{"$f":"Calculations!M101*(1+$D$19)","v":0},{"$f":"Calculations!N101*(1+$D$19)","v":0},{"$f":"Calculations!O101*(1+$D$19)","v":0},{"$f":"Calculations!P101*(1+$D$19)","v":0},{"$f":"Calculations!Q101*(1+$D$19)","v":0},{"$f":"Calculations!R101*(1+$D$19)","v":0},{"$f":"Calculations!S101*(1+$D$19)","v":0},{"$f":"Calculations!T101*(1+$D$19)","v":0},{"$f":"Calculations!U101*(1+$D$19)","v":0},{"$f":"Calculations!V101*(1+$D$19)","v":0},{"$f":"Calculations!W101*(1+$D$19)","v":0},{"$f":"Calculations!X101*(1+$D$19)","v":0},{"$f":"Calculations!Y101*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D137","v":"Risk 4"},{"$f":"SUM(E115:Y115)","v":0},{"$f":"Calculations!E102*(1+$D$19)","v":0},{"$f":"Calculations!F102*(1+$D$19)","v":0},{"$f":"Calculations!G102*(1+$D$19)","v":0},{"$f":"Calculations!H102*(1+$D$19)","v":0},{"$f":"Calculations!I102*(1+$D$19)","v":0},{"$f":"Calculations!J102*(1+$D$19)","v":0},{"$f":"Calculations!K102*(1+$D$19)","v":0},{"$f":"Calculations!L102*(1+$D$19)","v":0},{"$f":"Calculations!M102*(1+$D$19)","v":0},{"$f":"Calculations!N102*(1+$D$19)","v":0},{"$f":"Calculations!O102*(1+$D$19)","v":0},{"$f":"Calculations!P102*(1+$D$19)","v":0},{"$f":"Calculations!Q102*(1+$D$19)","v":0},{"$f":"Calculations!R102*(1+$D$19)","v":0},{"$f":"Calculations!S102*(1+$D$19)","v":0},{"$f":"Calculations!T102*(1+$D$19)","v":0},{"$f":"Calculations!U102*(1+$D$19)","v":0},{"$f":"Calculations!V102*(1+$D$19)","v":0},{"$f":"Calculations!W102*(1+$D$19)","v":0},{"$f":"Calculations!X102*(1+$D$19)","v":0},{"$f":"Calculations!Y102*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D138","v":"Risk 5"},{"$f":"SUM(E116:Y116)","v":0},{"$f":"Calculations!E103*(1+$D$19)","v":0},{"$f":"Calculations!F103*(1+$D$19)","v":0},{"$f":"Calculations!G103*(1+$D$19)","v":0},{"$f":"Calculations!H103*(1+$D$19)","v":0},{"$f":"Calculations!I103*(1+$D$19)","v":0},{"$f":"Calculations!J103*(1+$D$19)","v":0},{"$f":"Calculations!K103*(1+$D$19)","v":0},{"$f":"Calculations!L103*(1+$D$19)","v":0},{"$f":"Calculations!M103*(1+$D$19)","v":0},{"$f":"Calculations!N103*(1+$D$19)","v":0},{"$f":"Calculations!O103*(1+$D$19)","v":0},{"$f":"Calculations!P103*(1+$D$19)","v":0},{"$f":"Calculations!Q103*(1+$D$19)","v":0},{"$f":"Calculations!R103*(1+$D$19)","v":0},{"$f":"Calculations!S103*(1+$D$19)","v":0},{"$f":"Calculations!T103*(1+$D$19)","v":0},{"$f":"Calculations!U103*(1+$D$19)","v":0},{"$f":"Calculations!V103*(1+$D$19)","v":0},{"$f":"Calculations!W103*(1+$D$19)","v":0},{"$f":"Calculations!X103*(1+$D$19)","v":0},{"$f":"Calculations!Y103*(1+$D$19)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E98:E116)","v":0},{"$f":"SUM(F98:F116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E117/(1+$D$17)^E$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D140","v":"Option 4: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E122:Y122)","v":0},{"$f":"Calculations!E109*(1+$D$18)","v":0},{"$f":"Calculations!F109*(1+$D$18)","v":0},{"$f":"Calculations!G109*(1+$D$18)","v":0},{"$f":"Calculations!H109*(1+$D$18)","v":0},{"$f":"Calculations!I109*(1+$D$18)","v":0},{"$f":"Calculations!J109*(1+$D$18)","v":0},{"$f":"Calculations!K109*(1+$D$18)","v":0},{"$f":"Calculations!L109*(1+$D$18)","v":0},{"$f":"Calculations!M109*(1+$D$18)","v":0},{"$f":"Calculations!N109*(1+$D$18)","v":0},{"$f":"Calculations!O109*(1+$D$18)","v":0},{"$f":"Calculations!P109*(1+$D$18)","v":0},{"$f":"Calculations!Q109*(1+$D$18)","v":0},{"$f":"Calculations!R109*(1+$D$18)","v":0},{"$f":"Calculations!S109*(1+$D$18)","v":0},{"$f":"Calculations!T109*(1+$D$18)","v":0},{"$f":"Calculations!U109*(1+$D$18)","v":0},{"$f":"Calculations!V109*(1+$D$18)","v":0},{"$f":"Calculations!W109*(1+$D$18)","v":0},{"$f":"Calculations!X109*(1+$D$18)","v":0},{"$f":"Calculations!Y109*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D143","v":"Annual Maintenance Costs"},{"$f":"SUM(E123:Y123)","v":0},{"$f":"Calculations!E110*(1+$D$19)","v":0},{"$f":"Calculations!F110*(1+$D$19)","v":0},{"$f":"Calculations!G110*(1+$D$19)","v":0},{"$f":"Calculations!H110*(1+$D$19)","v":0},{"$f":"Calculations!I110*(1+$D$19)","v":0},{"$f":"Calculations!J110*(1+$D$19)","v":0},{"$f":"Calculations!K110*(1+$D$19)","v":0},{"$f":"Calculations!L110*(1+$D$19)","v":0},{"$f":"Calculations!M110*(1+$D$19)","v":0},{"$f":"Calculations!N110*(1+$D$19)","v":0},{"$f":"Calculations!O110*(1+$D$19)","v":0},{"$f":"Calculations!P110*(1+$D$19)","v":0},{"$f":"Calculations!Q110*(1+$D$19)","v":0},{"$f":"Calculations!R110*(1+$D$19)","v":0},{"$f":"Calculations!S110*(1+$D$19)","v":0},{"$f":"Calculations!T110*(1+$D$19)","v":0},{"$f":"Calculations!U110*(1+$D$19)","v":0},{"$f":"Calculations!V110*(1+$D$19)","v":0},{"$f":"Calculations!W110*(1+$D$19)","v":0},{"$f":"Calculations!X110*(1+$D$19)","v":0},{"$f":"Calculations!Y110*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D145","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D146","v":"SAIFI sustained"},{"$f":"SUM(E125:Y125)","v":0},0,0,{"$f":"Calculations!G112*(1+$D$21)","v":0},{"$f":"Calculations!H112*(1+$D$21)","v":0},{"$f":"Calculations!I112*(1+$D$21)","v":0},{"$f":"Calculations!J112*(1+$D$21)","v":0},{"$f":"Calculations!K112*(1+$D$21)","v":0},{"$f":"Calculations!L112*(1+$D$21)","v":0},{"$f":"Calculations!M112*(1+$D$21)","v":0},{"$f":"Calculations!N112*(1+$D$21)","v":0},{"$f":"Calculations!O112*(1+$D$21)","v":0},{"$f":"Calculations!P112*(1+$D$21)","v":0},{"$f":"Calculations!Q112*(1+$D$21)","v":0},{"$f":"Calculations!R112*(1+$D$21)","v":0},{"$f":"Calculations!S112*(1+$D$21)","v":0},{"$f":"Calculations!T112*(1+$D$21)","v":0},{"$f":"Calculations!U112*(1+$D$21)","v":0},{"$f":"Calculations!V112*(1+$D$21)","v":0},{"$f":"Calculations!W112*(1+$D$21)","v":0},{"$f":"Calculations!X112*(1+$D$21)","v":0},{"$f":"Calculations!Y112*(1+$D$21)","v":0}]
[null,null,{"$f":"'User Input'!D147","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G113*(1+$D$20)","v":0},{"$f":"Calculations!H113*(1+$D$20)","v":0},{"$f":"Calculations!I113*(1+$D$20)","v":0},{"$f":"Calculations!J113*(1+$D$20)","v":0},{"$f":"Calculations!K113*(1+$D$20)","v":0},{"$f":"Calculations!L113*(1+$D$20)","v":0},{"$f":"Calculations!M113*(1+$D$20)","v":0},{"$f":"Calculations!N113*(1+$D$20)","v":0},{"$f":"Calculations!O113*(1+$D$20)","v":0},{"$f":"Calculations!P113*(1+$D$20)","v":0},{"$f":"Calculations!Q113*(1+$D$20)","v":0},{"$f":"Calculations!R113*(1+$D$20)","v":0},{"$f":"Calculations!S113*(1+$D$20)","v":0},{"$f":"Calculations!T113*(1+$D$20)","v":0},{"$f":"Calculations!U113*(1+$D$20)","v":0},{"$f":"Calculations!V113*(1+$D$20)","v":0},{"$f":"Calculations!W113*(1+$D$20)","v":0},{"$f":"Calculations!X113*(1+$D$20)","v":0},{"$f":"Calculations!Y113*(1+$D$20)","v":0}]
[null,null,{"$f":"'User Input'!D148","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G114*(1+$D$22)","v":0},{"$f":"Calculations!H114*(1+$D$22)","v":0},{"$f":"Calculations!I114*(1+$D$22)","v":0},{"$f":"Calculations!J114*(1+$D$22)","v":0},{"$f":"Calculations!K114*(1+$D$22)","v":0},{"$f":"Calculations!L114*(1+$D$22)","v":0},{"$f":"Calculations!M114*(1+$D$22)","v":0},{"$f":"Calculations!N114*(1+$D$22)","v":0},{"$f":"Calculations!O114*(1+$D$22)","v":0},{"$f":"Calculations!P114*(1+$D$22)","v":0},{"$f":"Calculations!Q114*(1+$D$22)","v":0},{"$f":"Calculations!R114*(1+$D$22)","v":0},{"$f":"Calculations!S114*(1+$D$22)","v":0},{"$f":"Calculations!T114*(1+$D$22)","v":0},{"$f":"Calculations!U114*(1+$D$22)","v":0},{"$f":"Calculations!V114*(1+$D$22)","v":0},{"$f":"Calculations!W114*(1+$D$22)","v":0},{"$f":"Calculations!X114*(1+$D$22)","v":0},{"$f":"Calculations!Y114*(1+$D$22)","v":0}]
[null,null,{"$f":"'User Input'!D149","v":"Call centre response"},0,0,0,{"$f":"Calculations!G115*(1+$D$19)","v":0},{"$f":"Calculations!H115*(1+$D$19)","v":0},{"$f":"Calculations!I115*(1+$D$19)","v":0},{"$f":"Calculations!J115*(1+$D$19)","v":0},{"$f":"Calculations!K115*(1+$D$19)","v":0},{"$f":"Calculations!L115*(1+$D$19)","v":0},{"$f":"Calculations!M115*(1+$D$19)","v":0},{"$f":"Calculations!N115*(1+$D$19)","v":0},{"$f":"Calculations!O115*(1+$D$19)","v":0},{"$f":"Calculations!P115*(1+$D$19)","v":0},{"$f":"Calculations!Q115*(1+$D$19)","v":0},{"$f":"Calculations!R115*(1+$D$19)","v":0},{"$f":"Calculations!S115*(1+$D$19)","v":0},{"$f":"Calculations!T115*(1+$D$19)","v":0},{"$f":"Calculations!U115*(1+$D$19)","v":0},{"$f":"Calculations!V115*(1+$D$19)","v":0},{"$f":"Calculations!W115*(1+$D$19)","v":0},{"$f":"Calculations!X115*(1+$D$19)","v":0},{"$f":"Calculations!Y115*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D151","v":"Network Outage Costs"},0,{"$f":"Calculations!E116*(1+$D$19)","v":0},{"$f":"Calculations!F116*(1+$D$19)","v":0},{"$f":"Calculations!G116*(1+$D$19)","v":0},{"$f":"Calculations!H116*(1+$D$19)","v":0},{"$f":"Calculations!I116*(1+$D$19)","v":0},{"$f":"Calculations!J116*(1+$D$19)","v":0},{"$f":"Calculations!K116*(1+$D$19)","v":0},{"$f":"Calculations!L116*(1+$D$19)","v":0},{"$f":"Calculations!M116*(1+$D$19)","v":0},{"$f":"Calculations!N116*(1+$D$19)","v":0},{"$f":"Calculations!O116*(1+$D$19)","v":0},{"$f":"Calculations!P116*(1+$D$19)","v":0},{"$f":"Calculations!Q116*(1+$D$19)","v":0},{"$f":"Calculations!R116*(1+$D$19)","v":0},{"$f":"Calculations!S116*(1+$D$19)","v":0},{"$f":"Calculations!T116*(1+$D$19)","v":0},{"$f":"Calculations!U116*(1+$D$19)","v":0},{"$f":"Calculations!V116*(1+$D$19)","v":0},{"$f":"Calculations!W116*(1+$D$19)","v":0},{"$f":"Calculations!X116*(1+$D$19)","v":0},{"$f":"Calculations!Y116*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D155","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E117*(1+$D$19)","v":0},{"$f":"Calculations!F117*(1+$D$19)","v":0},{"$f":"Calculations!G117*(1+$D$19)","v":0},{"$f":"Calculations!H117*(1+$D$19)","v":0},{"$f":"Calculations!I117*(1+$D$19)","v":0},{"$f":"Calculations!J117*(1+$D$19)","v":0},{"$f":"Calculations!K117*(1+$D$19)","v":0},{"$f":"Calculations!L117*(1+$D$19)","v":0},{"$f":"Calculations!M117*(1+$D$19)","v":0},{"$f":"Calculations!N117*(1+$D$19)","v":0},{"$f":"Calculations!O117*(1+$D$19)","v":0},{"$f":"Calculations!P117*(1+$D$19)","v":0},{"$f":"Calculations!Q117*(1+$D$19)","v":0},{"$f":"Calculations!R117*(1+$D$19)","v":0},{"$f":"Calculations!S117*(1+$D$19)","v":0},{"$f":"Calculations!T117*(1+$D$19)","v":0},{"$f":"Calculations!U117*(1+$D$19)","v":0},{"$f":"Calculations!V117*(1+$D$19)","v":0},{"$f":"Calculations!W117*(1+$D$19)","v":0},{"$f":"Calculations!X117*(1+$D$19)","v":0},{"$f":"Calculations!Y117*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D158","v":"Cost 1"},0,{"$f":"Calculations!E118*(1+$D$19)","v":0},{"$f":"Calculations!F118*(1+$D$19)","v":0},{"$f":"Calculations!G118*(1+$D$19)","v":0},{"$f":"Calculations!H118*(1+$D$19)","v":0},{"$f":"Calculations!I118*(1+$D$19)","v":0},{"$f":"Calculations!J118*(1+$D$19)","v":0},{"$f":"Calculations!K118*(1+$D$19)","v":0},{"$f":"Calculations!L118*(1+$D$19)","v":0},{"$f":"Calculations!M118*(1+$D$19)","v":0},{"$f":"Calculations!N118*(1+$D$19)","v":0},{"$f":"Calculations!O118*(1+$D$19)","v":0},{"$f":"Calculations!P118*(1+$D$19)","v":0},{"$f":"Calculations!Q118*(1+$D$19)","v":0},{"$f":"Calculations!R118*(1+$D$19)","v":0},{"$f":"Calculations!S118*(1+$D$19)","v":0},{"$f":"Calculations!T118*(1+$D$19)","v":0},{"$f":"Calculations!U118*(1+$D$19)","v":0},{"$f":"Calculations!V118*(1+$D$19)","v":0},{"$f":"Calculations!W118*(1+$D$19)","v":0},{"$f":"Calculations!X118*(1+$D$19)","v":0},{"$f":"Calculations!Y118*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D159","v":"Cost 2"},0,{"$f":"Calculations!E119*(1+$D$19)","v":0},{"$f":"Calculations!F119*(1+$D$19)","v":0},{"$f":"Calculations!G119*(1+$D$19)","v":0},{"$f":"Calculations!H119*(1+$D$19)","v":0},{"$f":"Calculations!I119*(1+$D$19)","v":0},{"$f":"Calculations!J119*(1+$D$19)","v":0},{"$f":"Calculations!K119*(1+$D$19)","v":0},{"$f":"Calculations!L119*(1+$D$19)","v":0},{"$f":"Calculations!M119*(1+$D$19)","v":0},{"$f":"Calculations!N119*(1+$D$19)","v":0},{"$f":"Calculations!O119*(1+$D$19)","v":0},{"$f":"Calculations!P119*(1+$D$19)","v":0},{"$f":"Calculations!Q119*(1+$D$19)","v":0},{"$f":"Calculations!R119*(1+$D$19)","v":0},{"$f":"Calculations!S119*(1+$D$19)","v":0},{"$f":"Calculations!T119*(1+$D$19)","v":0},{"$f":"Calculations!U119*(1+$D$19)","v":0},{"$f":"Calculations!V119*(1+$D$19)","v":0},{"$f":"Calculations!W119*(1+$D$19)","v":0},{"$f":"Calculations!X119*(1+$D$19)","v":0},{"$f":"Calculations!Y119*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D160","v":"Cost 3"},0,{"$f":"Calculations!E120*(1+$D$19)","v":0},{"$f":"Calculations!F120*(1+$D$19)","v":0},{"$f":"Calculations!G120*(1+$D$19)","v":0},{"$f":"Calculations!H120*(1+$D$19)","v":0},{"$f":"Calculations!I120*(1+$D$19)","v":0},{"$f":"Calculations!J120*(1+$D$19)","v":0},{"$f":"Calculations!K120*(1+$D$19)","v":0},{"$f":"Calculations!L120*(1+$D$19)","v":0},{"$f":"Calculations!M120*(1+$D$19)","v":0},{"$f":"Calculations!N120*(1+$D$19)","v":0},{"$f":"Calculations!O120*(1+$D$19)","v":0},{"$f":"Calculations!P120*(1+$D$19)","v":0},{"$f":"Calculations!Q120*(1+$D$19)","v":0},{"$f":"Calculations!R120*(1+$D$19)","v":0},{"$f":"Calculations!S120*(1+$D$19)","v":0},{"$f":"Calculations!T120*(1+$D$19)","v":0},{"$f":"Calculations!U120*(1+$D$19)","v":0},{"$f":"Calculations!V120*(1+$D$19)","v":0},{"$f":"Calculations!W120*(1+$D$19)","v":0},{"$f":"Calculations!X120*(1+$D$19)","v":0},{"$f":"Calculations!Y120*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D161","v":"Cost 4"},0,{"$f":"Calculations!E121*(1+$D$19)","v":0},{"$f":"Calculations!F121*(1+$D$19)","v":0},{"$f":"Calculations!G121*(1+$D$19)","v":0},{"$f":"Calculations!H121*(1+$D$19)","v":0},{"$f":"Calculations!I121*(1+$D$19)","v":0},{"$f":"Calculations!J121*(1+$D$19)","v":0},{"$f":"Calculations!K121*(1+$D$19)","v":0},{"$f":"Calculations!L121*(1+$D$19)","v":0},{"$f":"Calculations!M121*(1+$D$19)","v":0},{"$f":"Calculations!N121*(1+$D$19)","v":0},{"$f":"Calculations!O121*(1+$D$19)","v":0},{"$f":"Calculations!P121*(1+$D$19)","v":0},{"$f":"Calculations!Q121*(1+$D$19)","v":0},{"$f":"Calculations!R121*(1+$D$19)","v":0},{"$f":"Calculations!S121*(1+$D$19)","v":0},{"$f":"Calculations!T121*(1+$D$19)","v":0},{"$f":"Calculations!U121*(1+$D$19)","v":0},{"$f":"Calculations!V121*(1+$D$19)","v":0},{"$f":"Calculations!W121*(1+$D$19)","v":0},{"$f":"Calculations!X121*(1+$D$19)","v":0},{"$f":"Calculations!Y121*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D162","v":"Cost 5"},0,{"$f":"Calculations!E122*(1+$D$19)","v":0},{"$f":"Calculations!F122*(1+$D$19)","v":0},{"$f":"Calculations!G122*(1+$D$19)","v":0},{"$f":"Calculations!H122*(1+$D$19)","v":0},{"$f":"Calculations!I122*(1+$D$19)","v":0},{"$f":"Calculations!J122*(1+$D$19)","v":0},{"$f":"Calculations!K122*(1+$D$19)","v":0},{"$f":"Calculations!L122*(1+$D$19)","v":0},{"$f":"Calculations!M122*(1+$D$19)","v":0},{"$f":"Calculations!N122*(1+$D$19)","v":0},{"$f":"Calculations!O122*(1+$D$19)","v":0},{"$f":"Calculations!P122*(1+$D$19)","v":0},{"$f":"Calculations!Q122*(1+$D$19)","v":0},{"$f":"Calculations!R122*(1+$D$19)","v":0},{"$f":"Calculations!S122*(1+$D$19)","v":0},{"$f":"Calculations!T122*(1+$D$19)","v":0},{"$f":"Calculations!U122*(1+$D$19)","v":0},{"$f":"Calculations!V122*(1+$D$19)","v":0},{"$f":"Calculations!W122*(1+$D$19)","v":0},{"$f":"Calculations!X122*(1+$D$19)","v":0},{"$f":"Calculations!Y122*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D163","v":"Risk 1"},{"$f":"SUM(E136:Y136)","v":0},{"$f":"Calculations!E123*(1+$D$19)","v":0},{"$f":"Calculations!F123*(1+$D$19)","v":0},{"$f":"Calculations!G123*(1+$D$19)","v":0},{"$f":"Calculations!H123*(1+$D$19)","v":0},{"$f":"Calculations!I123*(1+$D$19)","v":0},{"$f":"Calculations!J123*(1+$D$19)","v":0},{"$f":"Calculations!K123*(1+$D$19)","v":0},{"$f":"Calculations!L123*(1+$D$19)","v":0},{"$f":"Calculations!M123*(1+$D$19)","v":0},{"$f":"Calculations!N123*(1+$D$19)","v":0},{"$f":"Calculations!O123*(1+$D$19)","v":0},{"$f":"Calculations!P123*(1+$D$19)","v":0},{"$f":"Calculations!Q123*(1+$D$19)","v":0},{"$f":"Calculations!R123*(1+$D$19)","v":0},{"$f":"Calculations!S123*(1+$D$19)","v":0},{"$f":"Calculations!T123*(1+$D$19)","v":0},{"$f":"Calculations!U123*(1+$D$19)","v":0},{"$f":"Calculations!V123*(1+$D$19)","v":0},{"$f":"Calculations!W123*(1+$D$19)","v":0},{"$f":"Calculations!X123*(1+$D$19)","v":0},{"$f":"Calculations!Y123*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D164","v":"Risk 2"},{"$f":"SUM(E137:Y137)","v":0},{"$f":"Calculations!E124*(1+$D$19)","v":0},{"$f":"Calculations!F124*(1+$D$19)","v":0},{"$f":"Calculations!G124*(1+$D$19)","v":0},{"$f":"Calculations!H124*(1+$D$19)","v":0},{"$f":"Calculations!I124*(1+$D$19)","v":0},{"$f":"Calculations!J124*(1+$D$19)","v":0},{"$f":"Calculations!K124*(1+$D$19)","v":0},{"$f":"Calculations!L124*(1+$D$19)","v":0},{"$f":"Calculations!M124*(1+$D$19)","v":0},{"$f":"Calculations!N124*(1+$D$19)","v":0},{"$f":"Calculations!O124*(1+$D$19)","v":0},{"$f":"Calculations!P124*(1+$D$19)","v":0},{"$f":"Calculations!Q124*(1+$D$19)","v":0},{"$f":"Calculations!R124*(1+$D$19)","v":0},{"$f":"Calculations!S124*(1+$D$19)","v":0},{"$f":"Calculations!T124*(1+$D$19)","v":0},{"$f":"Calculations!U124*(1+$D$19)","v":0},{"$f":"Calculations!V124*(1+$D$19)","v":0},{"$f":"Calculations!W124*(1+$D$19)","v":0},{"$f":"Calculations!X124*(1+$D$19)","v":0},{"$f":"Calculations!Y124*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D165","v":"Risk 3"},{"$f":"SUM(E138:Y138)","v":0},{"$f":"Calculations!E125*(1+$D$19)","v":0},{"$f":"Calculations!F125*(1+$D$19)","v":0},{"$f":"Calculations!G125*(1+$D$19)","v":0},{"$f":"Calculations!H125*(1+$D$19)","v":0},{"$f":"Calculations!I125*(1+$D$19)","v":0},{"$f":"Calculations!J125*(1+$D$19)","v":0},{"$f":"Calculations!K125*(1+$D$19)","v":0},{"$f":"Calculations!L125*(1+$D$19)","v":0},{"$f":"Calculations!M125*(1+$D$19)","v":0},{"$f":"Calculations!N125*(1+$D$19)","v":0},{"$f":"Calculations!O125*(1+$D$19)","v":0},{"$f":"Calculations!P125*(1+$D$19)","v":0},{"$f":"Calculations!Q125*(1+$D$19)","v":0},{"$f":"Calculations!R125*(1+$D$19)","v":0},{"$f":"Calculations!S125*(1+$D$19)","v":0},{"$f":"Calculations!T125*(1+$D$19)","v":0},{"$f":"Calculations!U125*(1+$D$19)","v":0},{"$f":"Calculations!V125*(1+$D$19)","v":0},{"$f":"Calculations!W125*(1+$D$19)","v":0},{"$f":"Calculations!X125*(1+$D$19)","v":0},{"$f":"Calculations!Y125*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D166","v":"Risk 4"},{"$f":"SUM(E139:Y139)","v":0},{"$f":"Calculations!E126*(1+$D$19)","v":0},{"$f":"Calculations!F126*(1+$D$19)","v":0},{"$f":"Calculations!G126*(1+$D$19)","v":0},{"$f":"Calculations!H126*(1+$D$19)","v":0},{"$f":"Calculations!I126*(1+$D$19)","v":0},{"$f":"Calculations!J126*(1+$D$19)","v":0},{"$f":"Calculations!K126*(1+$D$19)","v":0},{"$f":"Calculations!L126*(1+$D$19)","v":0},{"$f":"Calculations!M126*(1+$D$19)","v":0},{"$f":"Calculations!N126*(1+$D$19)","v":0},{"$f":"Calculations!O126*(1+$D$19)","v":0},{"$f":"Calculations!P126*(1+$D$19)","v":0},{"$f":"Calculations!Q126*(1+$D$19)","v":0},{"$f":"Calculations!R126*(1+$D$19)","v":0},{"$f":"Calculations!S126*(1+$D$19)","v":0},{"$f":"Calculations!T126*(1+$D$19)","v":0},{"$f":"Calculations!U126*(1+$D$19)","v":0},{"$f":"Calculations!V126*(1+$D$19)","v":0},{"$f":"Calculations!W126*(1+$D$19)","v":0},{"$f":"Calculations!X126*(1+$D$19)","v":0},{"$f":"Calculations!Y126*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D167","v":"Risk 5"},{"$f":"SUM(E140:Y140)","v":0},{"$f":"Calculations!E127*(1+$D$19)","v":0},{"$f":"Calculations!F127*(1+$D$19)","v":0},{"$f":"Calculations!G127*(1+$D$19)","v":0},{"$f":"Calculations!H127*(1+$D$19)","v":0},{"$f":"Calculations!I127*(1+$D$19)","v":0},{"$f":"Calculations!J127*(1+$D$19)","v":0},{"$f":"Calculations!K127*(1+$D$19)","v":0},{"$f":"Calculations!L127*(1+$D$19)","v":0},{"$f":"Calculations!M127*(1+$D$19)","v":0},{"$f":"Calculations!N127*(1+$D$19)","v":0},{"$f":"Calculations!O127*(1+$D$19)","v":0},{"$f":"Calculations!P127*(1+$D$19)","v":0},{"$f":"Calculations!Q127*(1+$D$19)","v":0},{"$f":"Calculations!R127*(1+$D$19)","v":0},{"$f":"Calculations!S127*(1+$D$19)","v":0},{"$f":"Calculations!T127*(1+$D$19)","v":0},{"$f":"Calculations!U127*(1+$D$19)","v":0},{"$f":"Calculations!V127*(1+$D$19)","v":0},{"$f":"Calculations!W127*(1+$D$19)","v":0},{"$f":"Calculations!X127*(1+$D$19)","v":0},{"$f":"Calculations!Y127*(1+$D$19)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E122:E140)","v":0},{"$f":"SUM(F122:F140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E141/(1+$D$17)^E$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D169","v":"Option 5: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E146:Y146)","v":0},{"$f":"Calculations!E133*(1+$D$18)","v":0},{"$f":"Calculations!F133*(1+$D$18)","v":0},{"$f":"Calculations!G133*(1+$D$18)","v":0},{"$f":"Calculations!H133*(1+$D$18)","v":0},{"$f":"Calculations!I133*(1+$D$18)","v":0},{"$f":"Calculations!J133*(1+$D$18)","v":0},{"$f":"Calculations!K133*(1+$D$18)","v":0},{"$f":"Calculations!L133*(1+$D$18)","v":0},{"$f":"Calculations!M133*(1+$D$18)","v":0},{"$f":"Calculations!N133*(1+$D$18)","v":0},{"$f":"Calculations!O133*(1+$D$18)","v":0},{"$f":"Calculations!P133*(1+$D$18)","v":0},{"$f":"Calculations!Q133*(1+$D$18)","v":0},{"$f":"Calculations!R133*(1+$D$18)","v":0},{"$f":"Calculations!S133*(1+$D$18)","v":0},{"$f":"Calculations!T133*(1+$D$18)","v":0},{"$f":"Calculations!U133*(1+$D$18)","v":0},{"$f":"Calculations!V133*(1+$D$18)","v":0},{"$f":"Calculations!W133*(1+$D$18)","v":0},{"$f":"Calculations!X133*(1+$D$18)","v":0},{"$f":"Calculations!Y133*(1+$D$18)","v":0}]
[null,null,{"$f":"'User Input'!D172","v":"Annual Maintenance Costs"},{"$f":"SUM(E147:Y147)","v":0},{"$f":"Calculations!E134*(1+$D$19)","v":0},{"$f":"Calculations!F134*(1+$D$19)","v":0},{"$f":"Calculations!G134*(1+$D$19)","v":0},{"$f":"Calculations!H134*(1+$D$19)","v":0},{"$f":"Calculations!I134*(1+$D$19)","v":0},{"$f":"Calculations!J134*(1+$D$19)","v":0},{"$f":"Calculations!K134*(1+$D$19)","v":0},{"$f":"Calculations!L134*(1+$D$19)","v":0},{"$f":"Calculations!M134*(1+$D$19)","v":0},{"$f":"Calculations!N134*(1+$D$19)","v":0},{"$f":"Calculations!O134*(1+$D$19)","v":0},{"$f":"Calculations!P134*(1+$D$19)","v":0},{"$f":"Calculations!Q134*(1+$D$19)","v":0},{"$f":"Calculations!R134*(1+$D$19)","v":0},{"$f":"Calculations!S134*(1+$D$19)","v":0},{"$f":"Calculations!T134*(1+$D$19)","v":0},{"$f":"Calculations!U134*(1+$D$19)","v":0},{"$f":"Calculations!V134*(1+$D$19)","v":0},{"$f":"Calculations!W134*(1+$D$19)","v":0},{"$f":"Calculations!X134*(1+$D$19)","v":0},{"$f":"Calculations!Y134*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D174","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D175","v":"SAIFI sustained"},{"$f":"SUM(E149:Y149)","v":0},0,0,{"$f":"Calculations!G136*(1+$D$21)","v":0},{"$f":"Calculations!H136*(1+$D$21)","v":0},{"$f":"Calculations!I136*(1+$D$21)","v":0},{"$f":"Calculations!J136*(1+$D$21)","v":0},{"$f":"Calculations!K136*(1+$D$21)","v":0},{"$f":"Calculations!L136*(1+$D$21)","v":0},{"$f":"Calculations!M136*(1+$D$21)","v":0},{"$f":"Calculations!N136*(1+$D$21)","v":0},{"$f":"Calculations!O136*(1+$D$21)","v":0},{"$f":"Calculations!P136*(1+$D$21)","v":0},{"$f":"Calculations!Q136*(1+$D$21)","v":0},{"$f":"Calculations!R136*(1+$D$21)","v":0},{"$f":"Calculations!S136*(1+$D$21)","v":0},{"$f":"Calculations!T136*(1+$D$21)","v":0},{"$f":"Calculations!U136*(1+$D$21)","v":0},{"$f":"Calculations!V136*(1+$D$21)","v":0},{"$f":"Calculations!W136*(1+$D$21)","v":0},{"$f":"Calculations!X136*(1+$D$21)","v":0},{"$f":"Calculations!Y136*(1+$D$21)","v":0}]
[null,null,{"$f":"'User Input'!D176","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G137*(1+$D$20)","v":0},{"$f":"Calculations!H137*(1+$D$20)","v":0},{"$f":"Calculations!I137*(1+$D$20)","v":0},{"$f":"Calculations!J137*(1+$D$20)","v":0},{"$f":"Calculations!K137*(1+$D$20)","v":0},{"$f":"Calculations!L137*(1+$D$20)","v":0},{"$f":"Calculations!M137*(1+$D$20)","v":0},{"$f":"Calculations!N137*(1+$D$20)","v":0},{"$f":"Calculations!O137*(1+$D$20)","v":0},{"$f":"Calculations!P137*(1+$D$20)","v":0},{"$f":"Calculations!Q137*(1+$D$20)","v":0},{"$f":"Calculations!R137*(1+$D$20)","v":0},{"$f":"Calculations!S137*(1+$D$20)","v":0},{"$f":"Calculations!T137*(1+$D$20)","v":0},{"$f":"Calculations!U137*(1+$D$20)","v":0},{"$f":"Calculations!V137*(1+$D$20)","v":0},{"$f":"Calculations!W137*(1+$D$20)","v":0},{"$f":"Calculations!X137*(1+$D$20)","v":0},{"$f":"Calculations!Y137*(1+$D$20)","v":0}]
[null,null,{"$f":"'User Input'!D177","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G138*(1+$D$22)","v":0},{"$f":"Calculations!H138*(1+$D$22)","v":0},{"$f":"Calculations!I138*(1+$D$22)","v":0},{"$f":"Calculations!J138*(1+$D$22)","v":0},{"$f":"Calculations!K138*(1+$D$22)","v":0},{"$f":"Calculations!L138*(1+$D$22)","v":0},{"$f":"Calculations!M138*(1+$D$22)","v":0},{"$f":"Calculations!N138*(1+$D$22)","v":0},{"$f":"Calculations!O138*(1+$D$22)","v":0},{"$f":"Calculations!P138*(1+$D$22)","v":0},{"$f":"Calculations!Q138*(1+$D$22)","v":0},{"$f":"Calculations!R138*(1+$D$22)","v":0},{"$f":"Calculations!S138*(1+$D$22)","v":0},{"$f":"Calculations!T138*(1+$D$22)","v":0},{"$f":"Calculations!U138*(1+$D$22)","v":0},{"$f":"Calculations!V138*(1+$D$22)","v":0},{"$f":"Calculations!W138*(1+$D$22)","v":0},{"$f":"Calculations!X138*(1+$D$22)","v":0},{"$f":"Calculations!Y138*(1+$D$22)","v":0}]
[null,null,{"$f":"'User Input'!D178","v":"Call centre response"},0,0,0,{"$f":"Calculations!G139*(1+$D$19)","v":0},{"$f":"Calculations!H139*(1+$D$19)","v":0},{"$f":"Calculations!I139*(1+$D$19)","v":0},{"$f":"Calculations!J139*(1+$D$19)","v":0},{"$f":"Calculations!K139*(1+$D$19)","v":0},{"$f":"Calculations!L139*(1+$D$19)","v":0},{"$f":"Calculations!M139*(1+$D$19)","v":0},{"$f":"Calculations!N139*(1+$D$19)","v":0},{"$f":"Calculations!O139*(1+$D$19)","v":0},{"$f":"Calculations!P139*(1+$D$19)","v":0},{"$f":"Calculations!Q139*(1+$D$19)","v":0},{"$f":"Calculations!R139*(1+$D$19)","v":0},{"$f":"Calculations!S139*(1+$D$19)","v":0},{"$f":"Calculations!T139*(1+$D$19)","v":0},{"$f":"Calculations!U139*(1+$D$19)","v":0},{"$f":"Calculations!V139*(1+$D$19)","v":0},{"$f":"Calculations!W139*(1+$D$19)","v":0},{"$f":"Calculations!X139*(1+$D$19)","v":0},{"$f":"Calculations!Y139*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D180","v":"Network Outage Costs"},0,{"$f":"Calculations!E140*(1+$D$19)","v":0},{"$f":"Calculations!F140*(1+$D$19)","v":0},{"$f":"Calculations!G140*(1+$D$19)","v":0},{"$f":"Calculations!H140*(1+$D$19)","v":0},{"$f":"Calculations!I140*(1+$D$19)","v":0},{"$f":"Calculations!J140*(1+$D$19)","v":0},{"$f":"Calculations!K140*(1+$D$19)","v":0},{"$f":"Calculations!L140*(1+$D$19)","v":0},{"$f":"Calculations!M140*(1+$D$19)","v":0},{"$f":"Calculations!N140*(1+$D$19)","v":0},{"$f":"Calculations!O140*(1+$D$19)","v":0},{"$f":"Calculations!P140*(1+$D$19)","v":0},{"$f":"Calculations!Q140*(1+$D$19)","v":0},{"$f":"Calculations!R140*(1+$D$19)","v":0},{"$f":"Calculations!S140*(1+$D$19)","v":0},{"$f":"Calculations!T140*(1+$D$19)","v":0},{"$f":"Calculations!U140*(1+$D$19)","v":0},{"$f":"Calculations!V140*(1+$D$19)","v":0},{"$f":"Calculations!W140*(1+$D$19)","v":0},{"$f":"Calculations!X140*(1+$D$19)","v":0},{"$f":"Calculations!Y140*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D184","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E141*(1+$D$19)","v":0},{"$f":"Calculations!F141*(1+$D$19)","v":0},{"$f":"Calculations!G141*(1+$D$19)","v":0},{"$f":"Calculations!H141*(1+$D$19)","v":0},{"$f":"Calculations!I141*(1+$D$19)","v":0},{"$f":"Calculations!J141*(1+$D$19)","v":0},{"$f":"Calculations!K141*(1+$D$19)","v":0},{"$f":"Calculations!L141*(1+$D$19)","v":0},{"$f":"Calculations!M141*(1+$D$19)","v":0},{"$f":"Calculations!N141*(1+$D$19)","v":0},{"$f":"Calculations!O141*(1+$D$19)","v":0},{"$f":"Calculations!P141*(1+$D$19)","v":0},{"$f":"Calculations!Q141*(1+$D$19)","v":0},{"$f":"Calculations!R141*(1+$D$19)","v":0},{"$f":"Calculations!S141*(1+$D$19)","v":0},{"$f":"Calculations!T141*(1+$D$19)","v":0},{"$f":"Calculations!U141*(1+$D$19)","v":0},{"$f":"Calculations!V141*(1+$D$19)","v":0},{"$f":"Calculations!W141*(1+$D$19)","v":0},{"$f":"Calculations!X141*(1+$D$19)","v":0},{"$f":"Calculations!Y141*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D187","v":"Cost 1"},0,{"$f":"Calculations!E142*(1+$D$19)","v":0},{"$f":"Calculations!F142*(1+$D$19)","v":0},{"$f":"Calculations!G142*(1+$D$19)","v":0},{"$f":"Calculations!H142*(1+$D$19)","v":0},{"$f":"Calculations!I142*(1+$D$19)","v":0},{"$f":"Calculations!J142*(1+$D$19)","v":0},{"$f":"Calculations!K142*(1+$D$19)","v":0},{"$f":"Calculations!L142*(1+$D$19)","v":0},{"$f":"Calculations!M142*(1+$D$19)","v":0},{"$f":"Calculations!N142*(1+$D$19)","v":0},{"$f":"Calculations!O142*(1+$D$19)","v":0},{"$f":"Calculations!P142*(1+$D$19)","v":0},{"$f":"Calculations!Q142*(1+$D$19)","v":0},{"$f":"Calculations!R142*(1+$D$19)","v":0},{"$f":"Calculations!S142*(1+$D$19)","v":0},{"$f":"Calculations!T142*(1+$D$19)","v":0},{"$f":"Calculations!U142*(1+$D$19)","v":0},{"$f":"Calculations!V142*(1+$D$19)","v":0},{"$f":"Calculations!W142*(1+$D$19)","v":0},{"$f":"Calculations!X142*(1+$D$19)","v":0},{"$f":"Calculations!Y142*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D188","v":"Cost 2"},0,{"$f":"Calculations!E143*(1+$D$19)","v":0},{"$f":"Calculations!F143*(1+$D$19)","v":0},{"$f":"Calculations!G143*(1+$D$19)","v":0},{"$f":"Calculations!H143*(1+$D$19)","v":0},{"$f":"Calculations!I143*(1+$D$19)","v":0},{"$f":"Calculations!J143*(1+$D$19)","v":0},{"$f":"Calculations!K143*(1+$D$19)","v":0},{"$f":"Calculations!L143*(1+$D$19)","v":0},{"$f":"Calculations!M143*(1+$D$19)","v":0},{"$f":"Calculations!N143*(1+$D$19)","v":0},{"$f":"Calculations!O143*(1+$D$19)","v":0},{"$f":"Calculations!P143*(1+$D$19)","v":0},{"$f":"Calculations!Q143*(1+$D$19)","v":0},{"$f":"Calculations!R143*(1+$D$19)","v":0},{"$f":"Calculations!S143*(1+$D$19)","v":0},{"$f":"Calculations!T143*(1+$D$19)","v":0},{"$f":"Calculations!U143*(1+$D$19)","v":0},{"$f":"Calculations!V143*(1+$D$19)","v":0},{"$f":"Calculations!W143*(1+$D$19)","v":0},{"$f":"Calculations!X143*(1+$D$19)","v":0},{"$f":"Calculations!Y143*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D189","v":"Cost 3"},0,{"$f":"Calculations!E144*(1+$D$19)","v":0},{"$f":"Calculations!F144*(1+$D$19)","v":0},{"$f":"Calculations!G144*(1+$D$19)","v":0},{"$f":"Calculations!H144*(1+$D$19)","v":0},{"$f":"Calculations!I144*(1+$D$19)","v":0},{"$f":"Calculations!J144*(1+$D$19)","v":0},{"$f":"Calculations!K144*(1+$D$19)","v":0},{"$f":"Calculations!L144*(1+$D$19)","v":0},{"$f":"Calculations!M144*(1+$D$19)","v":0},{"$f":"Calculations!N144*(1+$D$19)","v":0},{"$f":"Calculations!O144*(1+$D$19)","v":0},{"$f":"Calculations!P144*(1+$D$19)","v":0},{"$f":"Calculations!Q144*(1+$D$19)","v":0},{"$f":"Calculations!R144*(1+$D$19)","v":0},{"$f":"Calculations!S144*(1+$D$19)","v":0},{"$f":"Calculations!T144*(1+$D$19)","v":0},{"$f":"Calculations!U144*(1+$D$19)","v":0},{"$f":"Calculations!V144*(1+$D$19)","v":0},{"$f":"Calculations!W144*(1+$D$19)","v":0},{"$f":"Calculations!X144*(1+$D$19)","v":0},{"$f":"Calculations!Y144*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D190","v":"Cost 4"},0,{"$f":"Calculations!E145*(1+$D$19)","v":0},{"$f":"Calculations!F145*(1+$D$19)","v":0},{"$f":"Calculations!G145*(1+$D$19)","v":0},{"$f":"Calculations!H145*(1+$D$19)","v":0},{"$f":"Calculations!I145*(1+$D$19)","v":0},{"$f":"Calculations!J145*(1+$D$19)","v":0},{"$f":"Calculations!K145*(1+$D$19)","v":0},{"$f":"Calculations!L145*(1+$D$19)","v":0},{"$f":"Calculations!M145*(1+$D$19)","v":0},{"$f":"Calculations!N145*(1+$D$19)","v":0},{"$f":"Calculations!O145*(1+$D$19)","v":0},{"$f":"Calculations!P145*(1+$D$19)","v":0},{"$f":"Calculations!Q145*(1+$D$19)","v":0},{"$f":"Calculations!R145*(1+$D$19)","v":0},{"$f":"Calculations!S145*(1+$D$19)","v":0},{"$f":"Calculations!T145*(1+$D$19)","v":0},{"$f":"Calculations!U145*(1+$D$19)","v":0},{"$f":"Calculations!V145*(1+$D$19)","v":0},{"$f":"Calculations!W145*(1+$D$19)","v":0},{"$f":"Calculations!X145*(1+$D$19)","v":0},{"$f":"Calculations!Y145*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D191","v":"Cost 5"},0,{"$f":"Calculations!E146*(1+$D$19)","v":0},{"$f":"Calculations!F146*(1+$D$19)","v":0},{"$f":"Calculations!G146*(1+$D$19)","v":0},{"$f":"Calculations!H146*(1+$D$19)","v":0},{"$f":"Calculations!I146*(1+$D$19)","v":0},{"$f":"Calculations!J146*(1+$D$19)","v":0},{"$f":"Calculations!K146*(1+$D$19)","v":0},{"$f":"Calculations!L146*(1+$D$19)","v":0},{"$f":"Calculations!M146*(1+$D$19)","v":0},{"$f":"Calculations!N146*(1+$D$19)","v":0},{"$f":"Calculations!O146*(1+$D$19)","v":0},{"$f":"Calculations!P146*(1+$D$19)","v":0},{"$f":"Calculations!Q146*(1+$D$19)","v":0},{"$f":"Calculations!R146*(1+$D$19)","v":0},{"$f":"Calculations!S146*(1+$D$19)","v":0},{"$f":"Calculations!T146*(1+$D$19)","v":0},{"$f":"Calculations!U146*(1+$D$19)","v":0},{"$f":"Calculations!V146*(1+$D$19)","v":0},{"$f":"Calculations!W146*(1+$D$19)","v":0},{"$f":"Calculations!X146*(1+$D$19)","v":0},{"$f":"Calculations!Y146*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D192","v":"Risk 1"},{"$f":"SUM(E160:Y160)","v":0},{"$f":"Calculations!E147*(1+$D$19)","v":0},{"$f":"Calculations!F147*(1+$D$19)","v":0},{"$f":"Calculations!G147*(1+$D$19)","v":0},{"$f":"Calculations!H147*(1+$D$19)","v":0},{"$f":"Calculations!I147*(1+$D$19)","v":0},{"$f":"Calculations!J147*(1+$D$19)","v":0},{"$f":"Calculations!K147*(1+$D$19)","v":0},{"$f":"Calculations!L147*(1+$D$19)","v":0},{"$f":"Calculations!M147*(1+$D$19)","v":0},{"$f":"Calculations!N147*(1+$D$19)","v":0},{"$f":"Calculations!O147*(1+$D$19)","v":0},{"$f":"Calculations!P147*(1+$D$19)","v":0},{"$f":"Calculations!Q147*(1+$D$19)","v":0},{"$f":"Calculations!R147*(1+$D$19)","v":0},{"$f":"Calculations!S147*(1+$D$19)","v":0},{"$f":"Calculations!T147*(1+$D$19)","v":0},{"$f":"Calculations!U147*(1+$D$19)","v":0},{"$f":"Calculations!V147*(1+$D$19)","v":0},{"$f":"Calculations!W147*(1+$D$19)","v":0},{"$f":"Calculations!X147*(1+$D$19)","v":0},{"$f":"Calculations!Y147*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D193","v":"Risk 2"},{"$f":"SUM(E161:Y161)","v":0},{"$f":"Calculations!E148*(1+$D$19)","v":0},{"$f":"Calculations!F148*(1+$D$19)","v":0},{"$f":"Calculations!G148*(1+$D$19)","v":0},{"$f":"Calculations!H148*(1+$D$19)","v":0},{"$f":"Calculations!I148*(1+$D$19)","v":0},{"$f":"Calculations!J148*(1+$D$19)","v":0},{"$f":"Calculations!K148*(1+$D$19)","v":0},{"$f":"Calculations!L148*(1+$D$19)","v":0},{"$f":"Calculations!M148*(1+$D$19)","v":0},{"$f":"Calculations!N148*(1+$D$19)","v":0},{"$f":"Calculations!O148*(1+$D$19)","v":0},{"$f":"Calculations!P148*(1+$D$19)","v":0},{"$f":"Calculations!Q148*(1+$D$19)","v":0},{"$f":"Calculations!R148*(1+$D$19)","v":0},{"$f":"Calculations!S148*(1+$D$19)","v":0},{"$f":"Calculations!T148*(1+$D$19)","v":0},{"$f":"Calculations!U148*(1+$D$19)","v":0},{"$f":"Calculations!V148*(1+$D$19)","v":0},{"$f":"Calculations!W148*(1+$D$19)","v":0},{"$f":"Calculations!X148*(1+$D$19)","v":0},{"$f":"Calculations!Y148*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D194","v":"Risk 3"},{"$f":"SUM(E162:Y162)","v":0},{"$f":"Calculations!E149*(1+$D$19)","v":0},{"$f":"Calculations!F149*(1+$D$19)","v":0},{"$f":"Calculations!G149*(1+$D$19)","v":0},{"$f":"Calculations!H149*(1+$D$19)","v":0},{"$f":"Calculations!I149*(1+$D$19)","v":0},{"$f":"Calculations!J149*(1+$D$19)","v":0},{"$f":"Calculations!K149*(1+$D$19)","v":0},{"$f":"Calculations!L149*(1+$D$19)","v":0},{"$f":"Calculations!M149*(1+$D$19)","v":0},{"$f":"Calculations!N149*(1+$D$19)","v":0},{"$f":"Calculations!O149*(1+$D$19)","v":0},{"$f":"Calculations!P149*(1+$D$19)","v":0},{"$f":"Calculations!Q149*(1+$D$19)","v":0},{"$f":"Calculations!R149*(1+$D$19)","v":0},{"$f":"Calculations!S149*(1+$D$19)","v":0},{"$f":"Calculations!T149*(1+$D$19)","v":0},{"$f":"Calculations!U149*(1+$D$19)","v":0},{"$f":"Calculations!V149*(1+$D$19)","v":0},{"$f":"Calculations!W149*(1+$D$19)","v":0},{"$f":"Calculations!X149*(1+$D$19)","v":0},{"$f":"Calculations!Y149*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D195","v":"Risk 4"},{"$f":"SUM(E163:Y163)","v":0},{"$f":"Calculations!E150*(1+$D$19)","v":0},{"$f":"Calculations!F150*(1+$D$19)","v":0},{"$f":"Calculations!G150*(1+$D$19)","v":0},{"$f":"Calculations!H150*(1+$D$19)","v":0},{"$f":"Calculations!I150*(1+$D$19)","v":0},{"$f":"Calculations!J150*(1+$D$19)","v":0},{"$f":"Calculations!K150*(1+$D$19)","v":0},{"$f":"Calculations!L150*(1+$D$19)","v":0},{"$f":"Calculations!M150*(1+$D$19)","v":0},{"$f":"Calculations!N150*(1+$D$19)","v":0},{"$f":"Calculations!O150*(1+$D$19)","v":0},{"$f":"Calculations!P150*(1+$D$19)","v":0},{"$f":"Calculations!Q150*(1+$D$19)","v":0},{"$f":"Calculations!R150*(1+$D$19)","v":0},{"$f":"Calculations!S150*(1+$D$19)","v":0},{"$f":"Calculations!T150*(1+$D$19)","v":0},{"$f":"Calculations!U150*(1+$D$19)","v":0},{"$f":"Calculations!V150*(1+$D$19)","v":0},{"$f":"Calculations!W150*(1+$D$19)","v":0},{"$f":"Calculations!X150*(1+$D$19)","v":0},{"$f":"Calculations!Y150*(1+$D$19)","v":0}]
[null,null,{"$f":"'User Input'!D196","v":"Risk 5"},{"$f":"SUM(E164:Y164)","v":0},{"$f":"Calculations!E151*(1+$D$19)","v":0},{"$f":"Calculations!F151*(1+$D$19)","v":0},{"$f":"Calculations!G151*(1+$D$19)","v":0},{"$f":"Calculations!H151*(1+$D$19)","v":0},{"$f":"Calculations!I151*(1+$D$19)","v":0},{"$f":"Calculations!J151*(1+$D$19)","v":0},{"$f":"Calculations!K151*(1+$D$19)","v":0},{"$f":"Calculations!L151*(1+$D$19)","v":0},{"$f":"Calculations!M151*(1+$D$19)","v":0},{"$f":"Calculations!N151*(1+$D$19)","v":0},{"$f":"Calculations!O151*(1+$D$19)","v":0},{"$f":"Calculations!P151*(1+$D$19)","v":0},{"$f":"Calculations!Q151*(1+$D$19)","v":0},{"$f":"Calculations!R151*(1+$D$19)","v":0},{"$f":"Calculations!S151*(1+$D$19)","v":0},{"$f":"Calculations!T151*(1+$D$19)","v":0},{"$f":"Calculations!U151*(1+$D$19)","v":0},{"$f":"Calculations!V151*(1+$D$19)","v":0},{"$f":"Calculations!W151*(1+$D$19)","v":0},{"$f":"Calculations!X151*(1+$D$19)","v":0},{"$f":"Calculations!Y151*(1+$D$19)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E146:E164)","v":0},{"$f":"SUM(F146:F164)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E165/(1+$D$17)^E$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Summary"]
[]
[null,null,"Total Costs"]
[]
[1,null,{"$f":"B24","v":"\"Status Quo\" Reference Case"},null,{"$f":"E45","v":948.45116417910458},974.05934561194033,13394.186621579283,13755.829660361922,14127.237061191692,14508.672461843869,14900.406618313653,15302.717597008121,15715.890972127343,16140.220028374781,16576.005969140901,17023.558130307702,17483.194199826012,17955.240443221312,18440.031935188286,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[2,null,{"$f":"B48","v":"Option 1: RTS Redevelopment"},null,{"$f":"E69","v":589.17519402985079},3234.0159850742789,4688.8827407127137,4234.2967316961704,3288.2630436547756,3377.0461458334544,3468.2263917709574,3561.8685043487731,3658.0389539661905,3756.8060057232774,3858.2397678778057,3962.412241610506,4069.3973721339903,4179.2711011816073,4292.1114209135103,4407.9984292781755,4527.0143868686864,4649.2437753141403,4774.7733572476227,4903.6922378933086,5036.0919283164276]
[3,null,{"$f":"B72","v":"Option 2: "},null,{"$f":"E93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B96","v":"Option 3: "},null,{"$f":"E117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B120","v":"Option 4: "},null,{"$f":"E141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B144","v":"Option 5: "},null,{"$f":"E165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Total Costs"]
[]
[1,null,{"$f":"B24","v":"\"Status Quo\" Reference Case"},null,{"$f":"E46","v":948.45116417910458},925.73593006266901,12098.171893225053,11808.422860998029,11525.613265771693,11249.57690928296,10980.15157368713,10717.1789262276,10460.5044261887,10209.977234076976,9965.4501229776233,9726.7793920338481,9493.8247819984463,9266.4493928078336,9044.5196031302457,8168.583601174455,7972.9474989604323,7781.9968460676319,7595.6194268308882,7413.7057131299371,7236.1488000232348]
[2,null,{"$f":"B48","v":"Option 1: RTS Redevelopment"},null,{"$f":"E70","v":589.17519402985079},3073.5753517147677,4235.1888163874219,3634.849192040283,2682.7077363489307,2618.4573704907352,2555.745789292896,2494.5361391406609,2434.7924490567002,2376.4796095620895,2319.5633520435904,2264.0102286150609,2209.787592461194,2156.8635786520108,2105.2070854168551,2054.7877558668597,2005.5759601551658,1957.5427780643936,1910.6599820111505,1864.9000204575664,1820.2360017201302]
[3,null,{"$f":"B72","v":"Option 2: "},null,{"$f":"E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B96","v":"Option 3: "},null,{"$f":"E118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B120","v":"Option 4: "},null,{"$f":"E142","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B144","v":"Option 5: "},null,{"$f":"E166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"B24","v":"\"Status Quo\" Reference Case"},{"$f":"B48","v":"Option 1: RTS Redevelopment"},{"$f":"B72","v":"Option 2: "},{"$f":"B96","v":"Option 3: "},{"$f":"B120","v":"Option 4: "},{"$f":"B144","v":"Option 5: "}]
[]
[null,null,{"$f":"C26","v":"Capital Costs"},{"$f":"D26","v":0},{"$f":"D50","v":6106.5003270962243},{"$f":"D74","v":0},{"$f":"D98","v":0},{"$f":"D122","v":0},{"$f":"D146","v":0}]
[null,null,{"$f":"C27","v":"Annual Maintenance Costs"},{"$f":"D27","v":0},{"$f":"D51","v":0},{"$f":"D75","v":0},{"$f":"D99","v":0},{"$f":"D123","v":0},{"$f":"D147","v":0}]
[null,null,{"$f":"C28","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(D29:D32)","v":302487.24777493253},{"$f":"SUM(D53:D56)","v":72020.773279745845},{"$f":"SUM(D77:D80)","v":0},{"$f":"SUM(D101:D104)","v":0},{"$f":"SUM(D125:D128)","v":0},{"$f":"SUM(D149:D152)","v":0}]
[null,null,{"$f":"C33","v":"Network Outage Costs"},{"$f":"D33","v":17257.289532876832},{"$f":"D57","v":4389.5921086041481},{"$f":"D81","v":0},{"$f":"D105","v":0},{"$f":"D129","v":0},{"$f":"D153","v":0}]
[null,null,{"$f":"C34","v":"Loss of F Factor Benefit"},{"$f":"D34","v":0},0,0,0,0,0]
[null,null,{"$f":"C35","v":"Cost 1"},0,0,0,0,0,0]
[null,null,"Cost 2",0,0,0,0,0,0]
[null,null,"Cost 3",0,0,0,0,0,0]
[null,null,"Cost 4",0,0,0,0,0,0]
[null,null,"Cost 5",0,0,0,0,0,0]
[null,null,"Other Costs",{"$f":"SUM(D40:D44)","v":0},{"$f":"SUM(D64:D68)","v":0},{"$f":"SUM(D88:D92)","v":0},{"$f":"SUM(D112:D116)","v":0},{"$f":"SUM(D136:D140)","v":0},{"$f":"SUM(D160:D164)","v":0}]
[null,null,{"$f":"C45","v":"Total Costs"},{"$f":"SUM(D192:D202)","v":319744.53730780934},82516.865715446213,0,0,0,0]
[]
[null,null,"PV of Total Costs",{"$f":"IF(D203=0,\" \",D46)","v":184589.80936283449},{"$f":"IF(E203=0,\" \",D70)","v":49364.641983528323},{"$f":"IF(F203=0,\" \",D94)","v":" "},{"$f":"IF(G203=0,\" \",D118)","v":" "},{"$f":"IF(H203=0,\" \",D142)","v":" "},{"$f":"IF(I203=0,\" \",D166)","v":" "}]
[]
[null,null,"Least Cost (PV)",{"$f":"MIN(D205:I205)","v":49364.641983528323}]
[null,null,"Least Cost Option",{"$f":"IF(D207=D205,D190,IF(D207=E205,E190,IF(D207=F205,F190,IF(D207=G205,G190,IF(D207=H205,H190,IF(D207=I205,I190,\"N/A\"))))))","v":"Option 1: RTS Redevelopment"}]
[]
[]
[]
[null,"Graph & Working Data"]
[]
[null,null,null,null,{"$f":"E9","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"Annual 'Status Quo' carrying costs",{"$f":"E222","v":58.993662411940306},119.580153709003,952.69856157123445,1808.3111664457458,2687.0253116518693,3589.4647387785576,4516.2700304376676,5468.0990649715723,6445.6274834378928,7449.5491692028036,8480.5767404833678,9539.4420561885072,10626.896735417686,11743.712690986053,12890.682677354764,13980.645298901976,15100.036911230965,16249.652097092834,17430.306892972974,18642.83936834188,19888.110220545743]
[null,null,null,{"$f":"D208&+\" annual carrying costs\"","v":"Option 1: RTS Redevelopment annual carrying costs"},{"$f":"E227","v":36.646697068656721},237.80249134027687,529.45099781260762,792.82425452410951,997.35421583943651,1207.4064861102775,1423.130167678431,1644.6783886489247,1872.2084115856219,2105.8817451416098,2345.8642587036093,2592.3263001317832,2845.4428166785174,3105.3934791720135,3372.3628095528338,3646.5403118539361,3928.1206067171684,4217.3035695417084,4514.2944723625105,4819.3041295594749,5132.5490475007564]
[null,null,null,{"$f":"D208&+\" PV of costs\"","v":"Option 1: RTS Redevelopment PV of costs"},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,5)","v":589.17519402985079},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,6)","v":3073.5753517147677},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,7)","v":4235.1888163874219},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,8)","v":3634.849192040283},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,9)","v":2682.7077363489307},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,10)","v":2618.4573704907352},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,11)","v":2555.745789292896},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,12)","v":2494.5361391406609},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,13)","v":2434.7924490567002},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,14)","v":2376.4796095620895},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,15)","v":2319.5633520435904},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,16)","v":2264.0102286150609},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,17)","v":2209.787592461194},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,18)","v":2156.8635786520108},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,19)","v":2105.2070854168551},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,20)","v":2054.7877558668597},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,21)","v":2005.5759601551658},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,22)","v":1957.5427780643936},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,23)","v":1910.6599820111505},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,24)","v":1864.9000204575664},{"$f":"VLOOKUP($B$224,$A$182:$Y$187,25)","v":1820.2360017201302}]
[]
[null,null,null,{"$f":"B24","v":"\"Status Quo\" Reference Case"}]
[null,null,null,"Annual Costs",{"$f":"E45","v":948.45116417910458},974.05934561194033,13394.186621579283,13755.829660361922,14127.237061191692,14508.672461843869,14900.406618313653,15302.717597008121,15715.890972127343,16140.220028374781,16576.005969140901,17023.558130307702,17483.194199826012,17955.240443221312,18440.031935188286,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[null,null,null,"Cumulative Costs",{"$f":"E220","v":948.45116417910458},{"$f":"F220+E221","v":1922.510509791045},15316.697131370329,29072.526791732249,43199.763852923941,57708.436314767809,72608.842933081469,87911.560530089584,103627.45150221692,119767.6715305917,136343.67749973261,153367.23563004032,170850.42982986633,188805.67027308766,207245.70220827594,224769.21702414754,242765.86674004767,261248.42599827709,280230.0143564787,299724.10560035176,319744.5373078094]
[null,null,null,"Funding Costs",{"$f":"E221*'Administrator Input'!$F$22","v":58.993662411940306},{"$f":"F221*'Administrator Input'!$F$22","v":119.580153709003},{"$f":"G221*'Administrator Input'!$F$22","v":952.69856157123445},{"$f":"H221*'Administrator Input'!$F$22","v":1808.3111664457458},{"$f":"I221*'Administrator Input'!$F$22","v":2687.0253116518693},{"$f":"J221*'Administrator Input'!$F$22","v":3589.4647387785576},{"$f":"K221*'Administrator Input'!$F$22","v":4516.2700304376676},{"$f":"L221*'Administrator Input'!$F$22","v":5468.0990649715723},{"$f":"M221*'Administrator Input'!$F$22","v":6445.6274834378928},{"$f":"N221*'Administrator Input'!$F$22","v":7449.5491692028036},{"$f":"O221*'Administrator Input'!$F$22","v":8480.5767404833678},{"$f":"P221*'Administrator Input'!$F$22","v":9539.4420561885072},{"$f":"Q221*'Administrator Input'!$F$22","v":10626.896735417686},{"$f":"R221*'Administrator Input'!$F$22","v":11743.712690986053},{"$f":"S221*'Administrator Input'!$F$22","v":12890.682677354764},{"$f":"T221*'Administrator Input'!$F$22","v":13980.645298901976},{"$f":"U221*'Administrator Input'!$F$22","v":15100.036911230965},{"$f":"V221*'Administrator Input'!$F$22","v":16249.652097092834},{"$f":"W221*'Administrator Input'!$F$22","v":17430.306892972974},{"$f":"X221*'Administrator Input'!$F$22","v":18642.83936834188},{"$f":"Y221*'Administrator Input'!$F$22","v":19888.110220545743}]
[]
[null,{"$f":"IF(D208=D190,1,IF(D208=E190,2,IF(D208=F190,3,IF(D208=G190,4,IF(D208=H190,5,IF(D208=I190,6,\"N/A\"))))))","v":2},null,{"$f":"\"Recommended Case: \"&+D208","v":"Recommended Case: Option 1: RTS Redevelopment"}]
[null,null,null,"Annual Costs",{"$f":"VLOOKUP($B$224,$A$173:$Y$178,5)","v":589.17519402985079},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,6)","v":3234.0159850742789},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,7)","v":4688.8827407127137},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,8)","v":4234.2967316961704},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,9)","v":3288.2630436547756},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,10)","v":3377.0461458334544},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,11)","v":3468.2263917709574},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,12)","v":3561.8685043487731},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,13)","v":3658.0389539661905},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,14)","v":3756.8060057232774},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,15)","v":3858.2397678778057},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,16)","v":3962.412241610506},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,17)","v":4069.3973721339903},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,18)","v":4179.2711011816073},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,19)","v":4292.1114209135103},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,20)","v":4407.9984292781755},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,21)","v":4527.0143868686864},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,22)","v":4649.2437753141403},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,23)","v":4774.7733572476227},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,24)","v":4903.6922378933086},{"$f":"VLOOKUP($B$224,$A$173:$Y$178,25)","v":5036.0919283164276}]
[null,null,null,"Cumulative Costs",{"$f":"E225","v":589.17519402985079},{"$f":"E226+F225","v":3823.1911791041298},8512.073919816843,12746.370651513014,16034.633695167789,19411.679841001245,22879.906232772202,26441.774737120977,30099.813691087169,33856.619696810449,37714.859464688256,41677.271706298765,45746.669078432758,49925.940179614365,54218.051600527877,58626.050029806051,63153.064416674737,67802.308191988879,72577.081549236507,77480.773787129816,82516.865715446242]
[null,null,null,"Funding Costs",{"$f":"E226*'Administrator Input'!$F$22","v":36.646697068656721},{"$f":"F226*'Administrator Input'!$F$22","v":237.80249134027687},{"$f":"G226*'Administrator Input'!$F$22","v":529.45099781260762},{"$f":"H226*'Administrator Input'!$F$22","v":792.82425452410951},{"$f":"I226*'Administrator Input'!$F$22","v":997.35421583943651},{"$f":"J226*'Administrator Input'!$F$22","v":1207.4064861102775},{"$f":"K226*'Administrator Input'!$F$22","v":1423.130167678431},{"$f":"L226*'Administrator Input'!$F$22","v":1644.6783886489247},{"$f":"M226*'Administrator Input'!$F$22","v":1872.2084115856219},{"$f":"N226*'Administrator Input'!$F$22","v":2105.8817451416098},{"$f":"O226*'Administrator Input'!$F$22","v":2345.8642587036093},{"$f":"P226*'Administrator Input'!$F$22","v":2592.3263001317832},{"$f":"Q226*'Administrator Input'!$F$22","v":2845.4428166785174},{"$f":"R226*'Administrator Input'!$F$22","v":3105.3934791720135},{"$f":"S226*'Administrator Input'!$F$22","v":3372.3628095528338},{"$f":"T226*'Administrator Input'!$F$22","v":3646.5403118539361},{"$f":"U226*'Administrator Input'!$F$22","v":3928.1206067171684},{"$f":"V226*'Administrator Input'!$F$22","v":4217.3035695417084},{"$f":"W226*'Administrator Input'!$F$22","v":4514.2944723625105},{"$f":"X226*'Administrator Input'!$F$22","v":4819.3041295594749},{"$f":"Y226*'Administrator Input'!$F$22","v":5132.5490475007564}]
[]
[]
[]
[]
[null,"$000, nominal",null,null,"CAPITAL EXPENDITURE PROPOSAL"]
[null,null,null,null,{"$f":"'User Input'!E4","v":"RTS Redevelopment"}]
[]
[null,null,null,null,{"$f":"'User Input'!E6","v":2015},{"$f":"E235+1","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,null,"t=",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Inflation (%)",null,null,null,{"$f":"'Administrator Input'!F35","v":2.7E-2},{"$f":"+$F$238","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Inflation Index",null,null,1,{"$f":"E239+(+E239*F238)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409998,1.1424895015539067,1.1733367180958623,1.2050168094844504,1.2375522633405307,1.270966174450725,1.3052822611608945,1.3405248822122386,1.3767190540319691,1.4138904684908322,1.4520655111400846,1.4912712799408669,1.5315356044992703,1.5728870658207506,1.6153550165979109,1.6589696020460545,1.703761781301298]
[]
[null,"WORST CASE SCENARIO"]
[]
[null,"Discount Rate",null,{"$f":"Calculations!D4+'User Input'!I352","v":7.22E-2}]
[null,"Capex movement",null,{"$f":"'User Input'!G352","v":0.1}]
[null,"Opex movement",null,{"$f":"'User Input'!H352","v":0.1}]
[null,"SAIDI",null,{"$f":"'User Input'!J352","v":-0.1}]
[null,"SAIFI",null,{"$f":"'User Input'!K352","v":-0.1}]
[null,"MAIFI",null,{"$f":"'User Input'!L352","v":-0.1}]
[]
[null,{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E252:Y252)","v":0},{"$f":"Calculations!E13*(1+$D$244)","v":0},{"$f":"Calculations!F13*(1+$D$244)","v":0},{"$f":"Calculations!G13*(1+$D$244)","v":0},{"$f":"Calculations!H13*(1+$D$244)","v":0},{"$f":"Calculations!I13*(1+$D$244)","v":0},{"$f":"Calculations!J13*(1+$D$244)","v":0},{"$f":"Calculations!K13*(1+$D$244)","v":0},{"$f":"Calculations!L13*(1+$D$244)","v":0},{"$f":"Calculations!M13*(1+$D$244)","v":0},{"$f":"Calculations!N13*(1+$D$244)","v":0},{"$f":"Calculations!O13*(1+$D$244)","v":0},{"$f":"Calculations!P13*(1+$D$244)","v":0},{"$f":"Calculations!Q13*(1+$D$244)","v":0},{"$f":"Calculations!R13*(1+$D$244)","v":0},{"$f":"Calculations!S13*(1+$D$244)","v":0},{"$f":"Calculations!T13*(1+$D$244)","v":0},{"$f":"Calculations!U13*(1+$D$244)","v":0},{"$f":"Calculations!V13*(1+$D$244)","v":0},{"$f":"Calculations!W13*(1+$D$244)","v":0},{"$f":"Calculations!X13*(1+$D$244)","v":0},{"$f":"Calculations!Y13*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D27","v":"Annual Maintenance Costs"},{"$f":"SUM(E253:Y253)","v":0},{"$f":"Calculations!E14*(1+$D$245)","v":0},{"$f":"Calculations!F14*(1+$D$245)","v":0},{"$f":"Calculations!G14*(1+$D$245)","v":0},{"$f":"Calculations!H14*(1+$D$245)","v":0},{"$f":"Calculations!I14*(1+$D$245)","v":0},{"$f":"Calculations!J14*(1+$D$245)","v":0},{"$f":"Calculations!K14*(1+$D$245)","v":0},{"$f":"Calculations!L14*(1+$D$245)","v":0},{"$f":"Calculations!M14*(1+$D$245)","v":0},{"$f":"Calculations!N14*(1+$D$245)","v":0},{"$f":"Calculations!O14*(1+$D$245)","v":0},{"$f":"Calculations!P14*(1+$D$245)","v":0},{"$f":"Calculations!Q14*(1+$D$245)","v":0},{"$f":"Calculations!R14*(1+$D$245)","v":0},{"$f":"Calculations!S14*(1+$D$245)","v":0},{"$f":"Calculations!T14*(1+$D$245)","v":0},{"$f":"Calculations!U14*(1+$D$245)","v":0},{"$f":"Calculations!V14*(1+$D$245)","v":0},{"$f":"Calculations!W14*(1+$D$245)","v":0},{"$f":"Calculations!X14*(1+$D$245)","v":0},{"$f":"Calculations!Y14*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D29","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,"SAIFI sustained ",{"$f":"SUM(E255:Y255)","v":64818.69595177126},0,0,{"$f":"Calculations!G16*(1+$D$247)","v":2655.8202157791038},{"$f":"Calculations!H16*(1+$D$247)","v":2727.5273616051395},{"$f":"Calculations!I16*(1+$D$247)","v":2801.1706003684785},{"$f":"Calculations!J16*(1+$D$247)","v":2876.8022065784271},{"$f":"Calculations!K16*(1+$D$247)","v":2954.475866156045},{"$f":"Calculations!L16*(1+$D$247)","v":3034.2467145422579},{"$f":"Calculations!M16*(1+$D$247)","v":3116.1713758348992},{"$f":"Calculations!N16*(1+$D$247)","v":3200.3080029824414},{"$f":"Calculations!O16*(1+$D$247)","v":3286.7163190629672},{"$f":"Calculations!P16*(1+$D$247)","v":3375.4576596776669},{"$f":"Calculations!Q16*(1+$D$247)","v":3466.5950164889641},{"$f":"Calculations!R16*(1+$D$247)","v":3560.193081934166},{"$f":"Calculations!S16*(1+$D$247)","v":3656.3182951463882},{"$f":"Calculations!T16*(1+$D$247)","v":3755.0388891153407},{"$f":"Calculations!U16*(1+$D$247)","v":3856.4249391214553},{"$f":"Calculations!V16*(1+$D$247)","v":3960.5484124777336},{"$f":"Calculations!W16*(1+$D$247)","v":4067.4832196146331},{"$f":"Calculations!X16*(1+$D$247)","v":4177.3052665442283},{"$f":"Calculations!Y16*(1+$D$247)","v":4290.0925087409223}]
[null,null,"SAIDI accidental ",237668.55182316125,0,0,{"$f":"Calculations!G17*(1+$D$246)","v":9738.0074578567164},{"$f":"Calculations!H17*(1+$D$246)","v":10000.933659218847},{"$f":"Calculations!I17*(1+$D$246)","v":10270.958868017755},{"$f":"Calculations!J17*(1+$D$246)","v":10548.274757454234},{"$f":"Calculations!K17*(1+$D$246)","v":10833.078175905499},{"$f":"Calculations!L17*(1+$D$246)","v":11125.571286654946},{"$f":"Calculations!M17*(1+$D$246)","v":11425.961711394631},{"$f":"Calculations!N17*(1+$D$246)","v":11734.462677602287},{"$f":"Calculations!O17*(1+$D$246)","v":12051.293169897548},{"$f":"Calculations!P17*(1+$D$246)","v":12376.67808548478},{"$f":"Calculations!Q17*(1+$D$246)","v":12710.84839379287},{"$f":"Calculations!R17*(1+$D$246)","v":13054.041300425277},{"$f":"Calculations!S17*(1+$D$246)","v":13406.500415536759},{"$f":"Calculations!T17*(1+$D$246)","v":13768.475926756251},{"$f":"Calculations!U17*(1+$D$246)","v":14140.22477677867},{"$f":"Calculations!V17*(1+$D$246)","v":14522.010845751694},{"$f":"Calculations!W17*(1+$D$246)","v":14914.105138586991},{"$f":"Calculations!X17*(1+$D$246)","v":15316.785977328838},{"$f":"Calculations!Y17*(1+$D$246)","v":15730.339198716716}]
[null,null,"MAIFI momentary ",0,0,0,{"$f":"Calculations!G18*(1+$D$248)","v":0},{"$f":"Calculations!H18*(1+$D$248)","v":0},{"$f":"Calculations!I18*(1+$D$248)","v":0},{"$f":"Calculations!J18*(1+$D$248)","v":0},{"$f":"Calculations!K18*(1+$D$248)","v":0},{"$f":"Calculations!L18*(1+$D$248)","v":0},{"$f":"Calculations!M18*(1+$D$248)","v":0},{"$f":"Calculations!N18*(1+$D$248)","v":0},{"$f":"Calculations!O18*(1+$D$248)","v":0},{"$f":"Calculations!P18*(1+$D$248)","v":0},{"$f":"Calculations!Q18*(1+$D$248)","v":0},{"$f":"Calculations!R18*(1+$D$248)","v":0},{"$f":"Calculations!S18*(1+$D$248)","v":0},{"$f":"Calculations!T18*(1+$D$248)","v":0},{"$f":"Calculations!U18*(1+$D$248)","v":0},{"$f":"Calculations!V18*(1+$D$248)","v":0},{"$f":"Calculations!W18*(1+$D$248)","v":0},{"$f":"Calculations!X18*(1+$D$248)","v":0},{"$f":"Calculations!Y18*(1+$D$248)","v":0}]
[null,null,"Call centre response ",0,0,0,{"$f":"Calculations!G19*(1+$D$245)","v":0},{"$f":"Calculations!H19*(1+$D$245)","v":0},{"$f":"Calculations!I19*(1+$D$245)","v":0},{"$f":"Calculations!J19*(1+$D$245)","v":0},{"$f":"Calculations!K19*(1+$D$245)","v":0},{"$f":"Calculations!L19*(1+$D$245)","v":0},{"$f":"Calculations!M19*(1+$D$245)","v":0},{"$f":"Calculations!N19*(1+$D$245)","v":0},{"$f":"Calculations!O19*(1+$D$245)","v":0},{"$f":"Calculations!P19*(1+$D$245)","v":0},{"$f":"Calculations!Q19*(1+$D$245)","v":0},{"$f":"Calculations!R19*(1+$D$245)","v":0},{"$f":"Calculations!S19*(1+$D$245)","v":0},{"$f":"Calculations!T19*(1+$D$245)","v":0},{"$f":"Calculations!U19*(1+$D$245)","v":0},{"$f":"Calculations!V19*(1+$D$245)","v":0},{"$f":"Calculations!W19*(1+$D$245)","v":0},{"$f":"Calculations!X19*(1+$D$245)","v":0},{"$f":"Calculations!Y19*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D35","v":"Network Outage Costs"},21092.242762405018,{"$f":"Calculations!E20*(1+$D$245)","v":1159.218089552239},{"$f":"Calculations!F20*(1+$D$245)","v":1190.5169779701494},{"$f":"Calculations!G20*(1+$D$245)","v":1222.660936375343},{"$f":"Calculations!H20*(1+$D$245)","v":1255.6727816574776},{"$f":"Calculations!I20*(1+$D$245)","v":1289.5759467622293},{"$f":"Calculations!J20*(1+$D$245)","v":1324.3944973248094},{"$f":"Calculations!K20*(1+$D$245)","v":1360.1531487525795},{"$f":"Calculations!L20*(1+$D$245)","v":1396.8772837688989},{"$f":"Calculations!M20*(1+$D$245)","v":1434.5929704306593},{"$f":"Calculations!N20*(1+$D$245)","v":1473.3269806322871},{"$f":"Calculations!O20*(1+$D$245)","v":1513.1068091093587},{"$f":"Calculations!P20*(1+$D$245)","v":1553.9606929553113},{"$f":"Calculations!Q20*(1+$D$245)","v":1595.9176316651049},{"$f":"Calculations!R20*(1+$D$245)","v":1639.0074077200625},{"$f":"Calculations!S20*(1+$D$245)","v":1683.2606077285043},{"$f":"Calculations!T20*(1+$D$245)","v":0},{"$f":"Calculations!U20*(1+$D$245)","v":0},{"$f":"Calculations!V20*(1+$D$245)","v":0},{"$f":"Calculations!W20*(1+$D$245)","v":0},{"$f":"Calculations!X20*(1+$D$245)","v":0},{"$f":"Calculations!Y20*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D39","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E21*(1+$D$245)","v":0},{"$f":"Calculations!F21*(1+$D$245)","v":0},{"$f":"Calculations!G21*(1+$D$245)","v":0},{"$f":"Calculations!H21*(1+$D$245)","v":0},{"$f":"Calculations!I21*(1+$D$245)","v":0},{"$f":"Calculations!J21*(1+$D$245)","v":0},{"$f":"Calculations!K21*(1+$D$245)","v":0},{"$f":"Calculations!L21*(1+$D$245)","v":0},{"$f":"Calculations!M21*(1+$D$245)","v":0},{"$f":"Calculations!N21*(1+$D$245)","v":0},{"$f":"Calculations!O21*(1+$D$245)","v":0},{"$f":"Calculations!P21*(1+$D$245)","v":0},{"$f":"Calculations!Q21*(1+$D$245)","v":0},{"$f":"Calculations!R21*(1+$D$245)","v":0},{"$f":"Calculations!S21*(1+$D$245)","v":0},{"$f":"Calculations!T21*(1+$D$245)","v":0},{"$f":"Calculations!U21*(1+$D$245)","v":0},{"$f":"Calculations!V21*(1+$D$245)","v":0},{"$f":"Calculations!W21*(1+$D$245)","v":0},{"$f":"Calculations!X21*(1+$D$245)","v":0},{"$f":"Calculations!Y21*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D42","v":"Cost 1"},0,{"$f":"Calculations!E22*(1+$D$245)","v":0},{"$f":"Calculations!F22*(1+$D$245)","v":0},{"$f":"Calculations!G22*(1+$D$245)","v":0},{"$f":"Calculations!H22*(1+$D$245)","v":0},{"$f":"Calculations!I22*(1+$D$245)","v":0},{"$f":"Calculations!J22*(1+$D$245)","v":0},{"$f":"Calculations!K22*(1+$D$245)","v":0},{"$f":"Calculations!L22*(1+$D$245)","v":0},{"$f":"Calculations!M22*(1+$D$245)","v":0},{"$f":"Calculations!N22*(1+$D$245)","v":0},{"$f":"Calculations!O22*(1+$D$245)","v":0},{"$f":"Calculations!P22*(1+$D$245)","v":0},{"$f":"Calculations!Q22*(1+$D$245)","v":0},{"$f":"Calculations!R22*(1+$D$245)","v":0},{"$f":"Calculations!S22*(1+$D$245)","v":0},{"$f":"Calculations!T22*(1+$D$245)","v":0},{"$f":"Calculations!U22*(1+$D$245)","v":0},{"$f":"Calculations!V22*(1+$D$245)","v":0},{"$f":"Calculations!W22*(1+$D$245)","v":0},{"$f":"Calculations!X22*(1+$D$245)","v":0},{"$f":"Calculations!Y22*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D43","v":"Cost 2"},0,{"$f":"Calculations!E23*(1+$D$245)","v":0},{"$f":"Calculations!F23*(1+$D$245)","v":0},{"$f":"Calculations!G23*(1+$D$245)","v":0},{"$f":"Calculations!H23*(1+$D$245)","v":0},{"$f":"Calculations!I23*(1+$D$245)","v":0},{"$f":"Calculations!J23*(1+$D$245)","v":0},{"$f":"Calculations!K23*(1+$D$245)","v":0},{"$f":"Calculations!L23*(1+$D$245)","v":0},{"$f":"Calculations!M23*(1+$D$245)","v":0},{"$f":"Calculations!N23*(1+$D$245)","v":0},{"$f":"Calculations!O23*(1+$D$245)","v":0},{"$f":"Calculations!P23*(1+$D$245)","v":0},{"$f":"Calculations!Q23*(1+$D$245)","v":0},{"$f":"Calculations!R23*(1+$D$245)","v":0},{"$f":"Calculations!S23*(1+$D$245)","v":0},{"$f":"Calculations!T23*(1+$D$245)","v":0},{"$f":"Calculations!U23*(1+$D$245)","v":0},{"$f":"Calculations!V23*(1+$D$245)","v":0},{"$f":"Calculations!W23*(1+$D$245)","v":0},{"$f":"Calculations!X23*(1+$D$245)","v":0},{"$f":"Calculations!Y23*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D44","v":"Cost 3"},0,{"$f":"Calculations!E24*(1+$D$245)","v":0},{"$f":"Calculations!F24*(1+$D$245)","v":0},{"$f":"Calculations!G24*(1+$D$245)","v":0},{"$f":"Calculations!H24*(1+$D$245)","v":0},{"$f":"Calculations!I24*(1+$D$245)","v":0},{"$f":"Calculations!J24*(1+$D$245)","v":0},{"$f":"Calculations!K24*(1+$D$245)","v":0},{"$f":"Calculations!L24*(1+$D$245)","v":0},{"$f":"Calculations!M24*(1+$D$245)","v":0},{"$f":"Calculations!N24*(1+$D$245)","v":0},{"$f":"Calculations!O24*(1+$D$245)","v":0},{"$f":"Calculations!P24*(1+$D$245)","v":0},{"$f":"Calculations!Q24*(1+$D$245)","v":0},{"$f":"Calculations!R24*(1+$D$245)","v":0},{"$f":"Calculations!S24*(1+$D$245)","v":0},{"$f":"Calculations!T24*(1+$D$245)","v":0},{"$f":"Calculations!U24*(1+$D$245)","v":0},{"$f":"Calculations!V24*(1+$D$245)","v":0},{"$f":"Calculations!W24*(1+$D$245)","v":0},{"$f":"Calculations!X24*(1+$D$245)","v":0},{"$f":"Calculations!Y24*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D45","v":"Cost 4"},0,{"$f":"Calculations!E25*(1+$D$245)","v":0},{"$f":"Calculations!F25*(1+$D$245)","v":0},{"$f":"Calculations!G25*(1+$D$245)","v":0},{"$f":"Calculations!H25*(1+$D$245)","v":0},{"$f":"Calculations!I25*(1+$D$245)","v":0},{"$f":"Calculations!J25*(1+$D$245)","v":0},{"$f":"Calculations!K25*(1+$D$245)","v":0},{"$f":"Calculations!L25*(1+$D$245)","v":0},{"$f":"Calculations!M25*(1+$D$245)","v":0},{"$f":"Calculations!N25*(1+$D$245)","v":0},{"$f":"Calculations!O25*(1+$D$245)","v":0},{"$f":"Calculations!P25*(1+$D$245)","v":0},{"$f":"Calculations!Q25*(1+$D$245)","v":0},{"$f":"Calculations!R25*(1+$D$245)","v":0},{"$f":"Calculations!S25*(1+$D$245)","v":0},{"$f":"Calculations!T25*(1+$D$245)","v":0},{"$f":"Calculations!U25*(1+$D$245)","v":0},{"$f":"Calculations!V25*(1+$D$245)","v":0},{"$f":"Calculations!W25*(1+$D$245)","v":0},{"$f":"Calculations!X25*(1+$D$245)","v":0},{"$f":"Calculations!Y25*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D46","v":"Cost 5"},0,{"$f":"Calculations!E26*(1+$D$245)","v":0},{"$f":"Calculations!F26*(1+$D$245)","v":0},{"$f":"Calculations!G26*(1+$D$245)","v":0},{"$f":"Calculations!H26*(1+$D$245)","v":0},{"$f":"Calculations!I26*(1+$D$245)","v":0},{"$f":"Calculations!J26*(1+$D$245)","v":0},{"$f":"Calculations!K26*(1+$D$245)","v":0},{"$f":"Calculations!L26*(1+$D$245)","v":0},{"$f":"Calculations!M26*(1+$D$245)","v":0},{"$f":"Calculations!N26*(1+$D$245)","v":0},{"$f":"Calculations!O26*(1+$D$245)","v":0},{"$f":"Calculations!P26*(1+$D$245)","v":0},{"$f":"Calculations!Q26*(1+$D$245)","v":0},{"$f":"Calculations!R26*(1+$D$245)","v":0},{"$f":"Calculations!S26*(1+$D$245)","v":0},{"$f":"Calculations!T26*(1+$D$245)","v":0},{"$f":"Calculations!U26*(1+$D$245)","v":0},{"$f":"Calculations!V26*(1+$D$245)","v":0},{"$f":"Calculations!W26*(1+$D$245)","v":0},{"$f":"Calculations!X26*(1+$D$245)","v":0},{"$f":"Calculations!Y26*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D47","v":"Risk 1"},{"$f":"SUM(E266:Y266)","v":0},{"$f":"Calculations!E27*(1+$D$245)","v":0},{"$f":"Calculations!F27*(1+$D$245)","v":0},{"$f":"Calculations!G27*(1+$D$245)","v":0},{"$f":"Calculations!H27*(1+$D$245)","v":0},{"$f":"Calculations!I27*(1+$D$245)","v":0},{"$f":"Calculations!J27*(1+$D$245)","v":0},{"$f":"Calculations!K27*(1+$D$245)","v":0},{"$f":"Calculations!L27*(1+$D$245)","v":0},{"$f":"Calculations!M27*(1+$D$245)","v":0},{"$f":"Calculations!N27*(1+$D$245)","v":0},{"$f":"Calculations!O27*(1+$D$245)","v":0},{"$f":"Calculations!P27*(1+$D$245)","v":0},{"$f":"Calculations!Q27*(1+$D$245)","v":0},{"$f":"Calculations!R27*(1+$D$245)","v":0},{"$f":"Calculations!S27*(1+$D$245)","v":0},{"$f":"Calculations!T27*(1+$D$245)","v":0},{"$f":"Calculations!U27*(1+$D$245)","v":0},{"$f":"Calculations!V27*(1+$D$245)","v":0},{"$f":"Calculations!W27*(1+$D$245)","v":0},{"$f":"Calculations!X27*(1+$D$245)","v":0},{"$f":"Calculations!Y27*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D48","v":"Risk 2"},{"$f":"SUM(E267:Y267)","v":0},{"$f":"Calculations!E28*(1+$D$245)","v":0},{"$f":"Calculations!F28*(1+$D$245)","v":0},{"$f":"Calculations!G28*(1+$D$245)","v":0},{"$f":"Calculations!H28*(1+$D$245)","v":0},{"$f":"Calculations!I28*(1+$D$245)","v":0},{"$f":"Calculations!J28*(1+$D$245)","v":0},{"$f":"Calculations!K28*(1+$D$245)","v":0},{"$f":"Calculations!L28*(1+$D$245)","v":0},{"$f":"Calculations!M28*(1+$D$245)","v":0},{"$f":"Calculations!N28*(1+$D$245)","v":0},{"$f":"Calculations!O28*(1+$D$245)","v":0},{"$f":"Calculations!P28*(1+$D$245)","v":0},{"$f":"Calculations!Q28*(1+$D$245)","v":0},{"$f":"Calculations!R28*(1+$D$245)","v":0},{"$f":"Calculations!S28*(1+$D$245)","v":0},{"$f":"Calculations!T28*(1+$D$245)","v":0},{"$f":"Calculations!U28*(1+$D$245)","v":0},{"$f":"Calculations!V28*(1+$D$245)","v":0},{"$f":"Calculations!W28*(1+$D$245)","v":0},{"$f":"Calculations!X28*(1+$D$245)","v":0},{"$f":"Calculations!Y28*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D49","v":"Risk 3"},{"$f":"SUM(E268:Y268)","v":0},{"$f":"Calculations!E29*(1+$D$245)","v":0},{"$f":"Calculations!F29*(1+$D$245)","v":0},{"$f":"Calculations!G29*(1+$D$245)","v":0},{"$f":"Calculations!H29*(1+$D$245)","v":0},{"$f":"Calculations!I29*(1+$D$245)","v":0},{"$f":"Calculations!J29*(1+$D$245)","v":0},{"$f":"Calculations!K29*(1+$D$245)","v":0},{"$f":"Calculations!L29*(1+$D$245)","v":0},{"$f":"Calculations!M29*(1+$D$245)","v":0},{"$f":"Calculations!N29*(1+$D$245)","v":0},{"$f":"Calculations!O29*(1+$D$245)","v":0},{"$f":"Calculations!P29*(1+$D$245)","v":0},{"$f":"Calculations!Q29*(1+$D$245)","v":0},{"$f":"Calculations!R29*(1+$D$245)","v":0},{"$f":"Calculations!S29*(1+$D$245)","v":0},{"$f":"Calculations!T29*(1+$D$245)","v":0},{"$f":"Calculations!U29*(1+$D$245)","v":0},{"$f":"Calculations!V29*(1+$D$245)","v":0},{"$f":"Calculations!W29*(1+$D$245)","v":0},{"$f":"Calculations!X29*(1+$D$245)","v":0},{"$f":"Calculations!Y29*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D50","v":"Risk 4"},{"$f":"SUM(E269:Y269)","v":0},{"$f":"Calculations!E30*(1+$D$245)","v":0},{"$f":"Calculations!F30*(1+$D$245)","v":0},{"$f":"Calculations!G30*(1+$D$245)","v":0},{"$f":"Calculations!H30*(1+$D$245)","v":0},{"$f":"Calculations!I30*(1+$D$245)","v":0},{"$f":"Calculations!J30*(1+$D$245)","v":0},{"$f":"Calculations!K30*(1+$D$245)","v":0},{"$f":"Calculations!L30*(1+$D$245)","v":0},{"$f":"Calculations!M30*(1+$D$245)","v":0},{"$f":"Calculations!N30*(1+$D$245)","v":0},{"$f":"Calculations!O30*(1+$D$245)","v":0},{"$f":"Calculations!P30*(1+$D$245)","v":0},{"$f":"Calculations!Q30*(1+$D$245)","v":0},{"$f":"Calculations!R30*(1+$D$245)","v":0},{"$f":"Calculations!S30*(1+$D$245)","v":0},{"$f":"Calculations!T30*(1+$D$245)","v":0},{"$f":"Calculations!U30*(1+$D$245)","v":0},{"$f":"Calculations!V30*(1+$D$245)","v":0},{"$f":"Calculations!W30*(1+$D$245)","v":0},{"$f":"Calculations!X30*(1+$D$245)","v":0},{"$f":"Calculations!Y30*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D51","v":"Risk 5"},{"$f":"SUM(E270:Y270)","v":0},{"$f":"Calculations!E31*(1+$D$245)","v":0},{"$f":"Calculations!F31*(1+$D$245)","v":0},{"$f":"Calculations!G31*(1+$D$245)","v":0},{"$f":"Calculations!H31*(1+$D$245)","v":0},{"$f":"Calculations!I31*(1+$D$245)","v":0},{"$f":"Calculations!J31*(1+$D$245)","v":0},{"$f":"Calculations!K31*(1+$D$245)","v":0},{"$f":"Calculations!L31*(1+$D$245)","v":0},{"$f":"Calculations!M31*(1+$D$245)","v":0},{"$f":"Calculations!N31*(1+$D$245)","v":0},{"$f":"Calculations!O31*(1+$D$245)","v":0},{"$f":"Calculations!P31*(1+$D$245)","v":0},{"$f":"Calculations!Q31*(1+$D$245)","v":0},{"$f":"Calculations!R31*(1+$D$245)","v":0},{"$f":"Calculations!S31*(1+$D$245)","v":0},{"$f":"Calculations!T31*(1+$D$245)","v":0},{"$f":"Calculations!U31*(1+$D$245)","v":0},{"$f":"Calculations!V31*(1+$D$245)","v":0},{"$f":"Calculations!W31*(1+$D$245)","v":0},{"$f":"Calculations!X31*(1+$D$245)","v":0},{"$f":"Calculations!Y31*(1+$D$245)","v":0}]
[null,null,"Total Costs",323579.49053733761,{"$f":"SUM(E252:E270)","v":1159.218089552239},{"$f":"SUM(F252:F270)","v":1190.5169779701494},13616.488610011163,13984.133802481465,14361.705415148463,14749.471461357471,15147.707190814122,15556.695284966103,15976.726057660191,16408.097661217016,16851.116298069875,17306.096438117758,17773.361041946941,18253.241790079504,18746.079318411652,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[null,null,"Present Value (PV) of Total Costs",156000.92000212811,{"$f":"E271/(1+$D$243)^E$237","v":1159.218089552239},1110.349727634909,11844.41242845823,11345.095657551392,10866.828241284535,10408.722816451424,9969.9294278078814,9549.6339510899961,9147.0565825120575,8761.4503919416911,8392.0999370678201,8038.31993599016,7699.4539957674833,7374.8733945655704,7063.9759151453454,6158.6309013102718,5899.0057224824195,5650.325384246823,5412.1284924654801,5183.973103676597,4965.4359051257834]
[]
[null,{"$f":"'User Input'!D53","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E276:Y276)","v":7463.500399784275},{"$f":"Calculations!E37*(1+$D$244)","v":526.90000000000009},{"$f":"Calculations!F37*(1+$D$244)","v":3754.2667076513162},{"$f":"Calculations!G37*(1+$D$244)","v":1920.4104315282725},{"$f":"Calculations!H37*(1+$D$244)","v":1261.9232606046855},{"$f":"Calculations!I37*(1+$D$244)","v":0},{"$f":"Calculations!J37*(1+$D$244)","v":0},{"$f":"Calculations!K37*(1+$D$244)","v":0},{"$f":"Calculations!L37*(1+$D$244)","v":0},{"$f":"Calculations!M37*(1+$D$244)","v":0},{"$f":"Calculations!N37*(1+$D$244)","v":0},{"$f":"Calculations!O37*(1+$D$244)","v":0},{"$f":"Calculations!P37*(1+$D$244)","v":0},{"$f":"Calculations!Q37*(1+$D$244)","v":0},{"$f":"Calculations!R37*(1+$D$244)","v":0},{"$f":"Calculations!S37*(1+$D$244)","v":0},{"$f":"Calculations!T37*(1+$D$244)","v":0},{"$f":"Calculations!U37*(1+$D$244)","v":0},{"$f":"Calculations!V37*(1+$D$244)","v":0},{"$f":"Calculations!W37*(1+$D$244)","v":0},{"$f":"Calculations!X37*(1+$D$244)","v":0},{"$f":"Calculations!Y37*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D56","v":"Annual Maintenance Costs"},{"$f":"SUM(E277:Y277)","v":0},{"$f":"Calculations!E38*(1+$D$245)","v":0},{"$f":"Calculations!F38*(1+$D$245)","v":0},{"$f":"Calculations!G38*(1+$D$245)","v":0},{"$f":"Calculations!H38*(1+$D$245)","v":0},{"$f":"Calculations!I38*(1+$D$245)","v":0},{"$f":"Calculations!J38*(1+$D$245)","v":0},{"$f":"Calculations!K38*(1+$D$245)","v":0},{"$f":"Calculations!L38*(1+$D$245)","v":0},{"$f":"Calculations!M38*(1+$D$245)","v":0},{"$f":"Calculations!N38*(1+$D$245)","v":0},{"$f":"Calculations!O38*(1+$D$245)","v":0},{"$f":"Calculations!P38*(1+$D$245)","v":0},{"$f":"Calculations!Q38*(1+$D$245)","v":0},{"$f":"Calculations!R38*(1+$D$245)","v":0},{"$f":"Calculations!S38*(1+$D$245)","v":0},{"$f":"Calculations!T38*(1+$D$245)","v":0},{"$f":"Calculations!U38*(1+$D$245)","v":0},{"$f":"Calculations!V38*(1+$D$245)","v":0},{"$f":"Calculations!W38*(1+$D$245)","v":0},{"$f":"Calculations!X38*(1+$D$245)","v":0},{"$f":"Calculations!Y38*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D58","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D59","v":"SAIFI sustained"},{"$f":"SUM(E279:Y279)","v":32409.34797588563},0,0,{"$f":"Calculations!G40*(1+$D$247)","v":1327.9101078895519},{"$f":"Calculations!H40*(1+$D$247)","v":1363.7636808025698},{"$f":"Calculations!I40*(1+$D$247)","v":1400.5853001842393},{"$f":"Calculations!J40*(1+$D$247)","v":1438.4011032892136},{"$f":"Calculations!K40*(1+$D$247)","v":1477.2379330780225},{"$f":"Calculations!L40*(1+$D$247)","v":1517.123357271129},{"$f":"Calculations!M40*(1+$D$247)","v":1558.0856879174496},{"$f":"Calculations!N40*(1+$D$247)","v":1600.1540014912207},{"$f":"Calculations!O40*(1+$D$247)","v":1643.3581595314836},{"$f":"Calculations!P40*(1+$D$247)","v":1687.7288298388335},{"$f":"Calculations!Q40*(1+$D$247)","v":1733.2975082444821},{"$f":"Calculations!R40*(1+$D$247)","v":1780.096540967083},{"$f":"Calculations!S40*(1+$D$247)","v":1828.1591475731941},{"$f":"Calculations!T40*(1+$D$247)","v":1877.5194445576703},{"$f":"Calculations!U40*(1+$D$247)","v":1928.2124695607276},{"$f":"Calculations!V40*(1+$D$247)","v":1980.2742062388668},{"$f":"Calculations!W40*(1+$D$247)","v":2033.7416098073165},{"$f":"Calculations!X40*(1+$D$247)","v":2088.6526332721141},{"$f":"Calculations!Y40*(1+$D$247)","v":2145.0462543704612}]
[null,null,{"$f":"'User Input'!D60","v":"SAIDI accidental"},39611.425303860218,0,0,{"$f":"Calculations!G41*(1+$D$246)","v":1623.0012429761193},{"$f":"Calculations!H41*(1+$D$246)","v":1666.8222765364746},{"$f":"Calculations!I41*(1+$D$246)","v":1711.8264780029594},{"$f":"Calculations!J41*(1+$D$246)","v":1758.0457929090392},{"$f":"Calculations!K41*(1+$D$246)","v":1805.5130293175832},{"$f":"Calculations!L41*(1+$D$246)","v":1854.2618811091579},{"$f":"Calculations!M41*(1+$D$246)","v":1904.3269518991056},{"$f":"Calculations!N41*(1+$D$246)","v":1955.743779600381},{"$f":"Calculations!O41*(1+$D$246)","v":2008.5488616495913},{"$f":"Calculations!P41*(1+$D$246)","v":2062.77968091413},{"$f":"Calculations!Q41*(1+$D$246)","v":2118.4747322988119},{"$f":"Calculations!R41*(1+$D$246)","v":2175.6735500708796},{"$f":"Calculations!S41*(1+$D$246)","v":2234.4167359227931},{"$f":"Calculations!T41*(1+$D$246)","v":2294.7459877927085},{"$f":"Calculations!U41*(1+$D$246)","v":2356.7041294631117},{"$f":"Calculations!V41*(1+$D$246)","v":2420.3351409586157},{"$f":"Calculations!W41*(1+$D$246)","v":2485.6841897644986},{"$f":"Calculations!X41*(1+$D$246)","v":2552.7976628881402},{"$f":"Calculations!Y41*(1+$D$246)","v":2621.7231997861195}]
[null,null,{"$f":"'User Input'!D61","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G42*(1+$D$248)","v":0},{"$f":"Calculations!H42*(1+$D$248)","v":0},{"$f":"Calculations!I42*(1+$D$248)","v":0},{"$f":"Calculations!J42*(1+$D$248)","v":0},{"$f":"Calculations!K42*(1+$D$248)","v":0},{"$f":"Calculations!L42*(1+$D$248)","v":0},{"$f":"Calculations!M42*(1+$D$248)","v":0},{"$f":"Calculations!N42*(1+$D$248)","v":0},{"$f":"Calculations!O42*(1+$D$248)","v":0},{"$f":"Calculations!P42*(1+$D$248)","v":0},{"$f":"Calculations!Q42*(1+$D$248)","v":0},{"$f":"Calculations!R42*(1+$D$248)","v":0},{"$f":"Calculations!S42*(1+$D$248)","v":0},{"$f":"Calculations!T42*(1+$D$248)","v":0},{"$f":"Calculations!U42*(1+$D$248)","v":0},{"$f":"Calculations!V42*(1+$D$248)","v":0},{"$f":"Calculations!W42*(1+$D$248)","v":0},{"$f":"Calculations!X42*(1+$D$248)","v":0},{"$f":"Calculations!Y42*(1+$D$248)","v":0}]
[null,null,{"$f":"'User Input'!D62","v":"Call centre response"},0,0,0,{"$f":"Calculations!G43*(1+$D$245)","v":0},{"$f":"Calculations!H43*(1+$D$245)","v":0},{"$f":"Calculations!I43*(1+$D$245)","v":0},{"$f":"Calculations!J43*(1+$D$245)","v":0},{"$f":"Calculations!K43*(1+$D$245)","v":0},{"$f":"Calculations!L43*(1+$D$245)","v":0},{"$f":"Calculations!M43*(1+$D$245)","v":0},{"$f":"Calculations!N43*(1+$D$245)","v":0},{"$f":"Calculations!O43*(1+$D$245)","v":0},{"$f":"Calculations!P43*(1+$D$245)","v":0},{"$f":"Calculations!Q43*(1+$D$245)","v":0},{"$f":"Calculations!R43*(1+$D$245)","v":0},{"$f":"Calculations!S43*(1+$D$245)","v":0},{"$f":"Calculations!T43*(1+$D$245)","v":0},{"$f":"Calculations!U43*(1+$D$245)","v":0},{"$f":"Calculations!V43*(1+$D$245)","v":0},{"$f":"Calculations!W43*(1+$D$245)","v":0},{"$f":"Calculations!X43*(1+$D$245)","v":0},{"$f":"Calculations!Y43*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D64","v":"Network Outage Costs"},5365.0570216272909,{"$f":"Calculations!E44*(1+$D$245)","v":193.20301492537314},{"$f":"Calculations!F44*(1+$D$245)","v":198.41949632835821},{"$f":"Calculations!G44*(1+$D$245)","v":203.77682272922385},{"$f":"Calculations!H44*(1+$D$245)","v":209.27879694291289},{"$f":"Calculations!I44*(1+$D$245)","v":214.92932446037156},{"$f":"Calculations!J44*(1+$D$245)","v":220.73241622080155},{"$f":"Calculations!K44*(1+$D$245)","v":226.69219145876323},{"$f":"Calculations!L44*(1+$D$245)","v":232.81288062814983},{"$f":"Calculations!M44*(1+$D$245)","v":239.09882840510986},{"$f":"Calculations!N44*(1+$D$245)","v":245.55449677204786},{"$f":"Calculations!O44*(1+$D$245)","v":252.18446818489312},{"$f":"Calculations!P44*(1+$D$245)","v":258.9934488258852},{"$f":"Calculations!Q44*(1+$D$245)","v":265.98627194418413},{"$f":"Calculations!R44*(1+$D$245)","v":273.16790128667708},{"$f":"Calculations!S44*(1+$D$245)","v":280.54343462141736},{"$f":"Calculations!T44*(1+$D$245)","v":288.11810735619565},{"$f":"Calculations!U44*(1+$D$245)","v":295.89729625481289},{"$f":"Calculations!V44*(1+$D$245)","v":303.88652325369281},{"$f":"Calculations!W44*(1+$D$245)","v":312.09145938154256},{"$f":"Calculations!X44*(1+$D$245)","v":320.51792878484423},{"$f":"Calculations!Y44*(1+$D$245)","v":329.17191286203501}]
[null,null,{"$f":"'User Input'!D68","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E45*(1+$D$245)","v":0},{"$f":"Calculations!F45*(1+$D$245)","v":0},{"$f":"Calculations!G45*(1+$D$245)","v":0},{"$f":"Calculations!H45*(1+$D$245)","v":0},{"$f":"Calculations!I45*(1+$D$245)","v":0},{"$f":"Calculations!J45*(1+$D$245)","v":0},{"$f":"Calculations!K45*(1+$D$245)","v":0},{"$f":"Calculations!L45*(1+$D$245)","v":0},{"$f":"Calculations!M45*(1+$D$245)","v":0},{"$f":"Calculations!N45*(1+$D$245)","v":0},{"$f":"Calculations!O45*(1+$D$245)","v":0},{"$f":"Calculations!P45*(1+$D$245)","v":0},{"$f":"Calculations!Q45*(1+$D$245)","v":0},{"$f":"Calculations!R45*(1+$D$245)","v":0},{"$f":"Calculations!S45*(1+$D$245)","v":0},{"$f":"Calculations!T45*(1+$D$245)","v":0},{"$f":"Calculations!U45*(1+$D$245)","v":0},{"$f":"Calculations!V45*(1+$D$245)","v":0},{"$f":"Calculations!W45*(1+$D$245)","v":0},{"$f":"Calculations!X45*(1+$D$245)","v":0},{"$f":"Calculations!Y45*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D71","v":"Cost 1"},0,{"$f":"Calculations!E46*(1+$D$245)","v":0},{"$f":"Calculations!F46*(1+$D$245)","v":0},{"$f":"Calculations!G46*(1+$D$245)","v":0},{"$f":"Calculations!H46*(1+$D$245)","v":0},{"$f":"Calculations!I46*(1+$D$245)","v":0},{"$f":"Calculations!J46*(1+$D$245)","v":0},{"$f":"Calculations!K46*(1+$D$245)","v":0},{"$f":"Calculations!L46*(1+$D$245)","v":0},{"$f":"Calculations!M46*(1+$D$245)","v":0},{"$f":"Calculations!N46*(1+$D$245)","v":0},{"$f":"Calculations!O46*(1+$D$245)","v":0},{"$f":"Calculations!P46*(1+$D$245)","v":0},{"$f":"Calculations!Q46*(1+$D$245)","v":0},{"$f":"Calculations!R46*(1+$D$245)","v":0},{"$f":"Calculations!S46*(1+$D$245)","v":0},{"$f":"Calculations!T46*(1+$D$245)","v":0},{"$f":"Calculations!U46*(1+$D$245)","v":0},{"$f":"Calculations!V46*(1+$D$245)","v":0},{"$f":"Calculations!W46*(1+$D$245)","v":0},{"$f":"Calculations!X46*(1+$D$245)","v":0},{"$f":"Calculations!Y46*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D72","v":"Cost 2"},0,{"$f":"Calculations!E47*(1+$D$245)","v":0},{"$f":"Calculations!F47*(1+$D$245)","v":0},{"$f":"Calculations!G47*(1+$D$245)","v":0},{"$f":"Calculations!H47*(1+$D$245)","v":0},{"$f":"Calculations!I47*(1+$D$245)","v":0},{"$f":"Calculations!J47*(1+$D$245)","v":0},{"$f":"Calculations!K47*(1+$D$245)","v":0},{"$f":"Calculations!L47*(1+$D$245)","v":0},{"$f":"Calculations!M47*(1+$D$245)","v":0},{"$f":"Calculations!N47*(1+$D$245)","v":0},{"$f":"Calculations!O47*(1+$D$245)","v":0},{"$f":"Calculations!P47*(1+$D$245)","v":0},{"$f":"Calculations!Q47*(1+$D$245)","v":0},{"$f":"Calculations!R47*(1+$D$245)","v":0},{"$f":"Calculations!S47*(1+$D$245)","v":0},{"$f":"Calculations!T47*(1+$D$245)","v":0},{"$f":"Calculations!U47*(1+$D$245)","v":0},{"$f":"Calculations!V47*(1+$D$245)","v":0},{"$f":"Calculations!W47*(1+$D$245)","v":0},{"$f":"Calculations!X47*(1+$D$245)","v":0},{"$f":"Calculations!Y47*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D73","v":"Cost 3"},0,{"$f":"Calculations!E48*(1+$D$245)","v":0},{"$f":"Calculations!F48*(1+$D$245)","v":0},{"$f":"Calculations!G48*(1+$D$245)","v":0},{"$f":"Calculations!H48*(1+$D$245)","v":0},{"$f":"Calculations!I48*(1+$D$245)","v":0},{"$f":"Calculations!J48*(1+$D$245)","v":0},{"$f":"Calculations!K48*(1+$D$245)","v":0},{"$f":"Calculations!L48*(1+$D$245)","v":0},{"$f":"Calculations!M48*(1+$D$245)","v":0},{"$f":"Calculations!N48*(1+$D$245)","v":0},{"$f":"Calculations!O48*(1+$D$245)","v":0},{"$f":"Calculations!P48*(1+$D$245)","v":0},{"$f":"Calculations!Q48*(1+$D$245)","v":0},{"$f":"Calculations!R48*(1+$D$245)","v":0},{"$f":"Calculations!S48*(1+$D$245)","v":0},{"$f":"Calculations!T48*(1+$D$245)","v":0},{"$f":"Calculations!U48*(1+$D$245)","v":0},{"$f":"Calculations!V48*(1+$D$245)","v":0},{"$f":"Calculations!W48*(1+$D$245)","v":0},{"$f":"Calculations!X48*(1+$D$245)","v":0},{"$f":"Calculations!Y48*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D74","v":"Cost 4"},0,{"$f":"Calculations!E49*(1+$D$245)","v":0},{"$f":"Calculations!F49*(1+$D$245)","v":0},{"$f":"Calculations!G49*(1+$D$245)","v":0},{"$f":"Calculations!H49*(1+$D$245)","v":0},{"$f":"Calculations!I49*(1+$D$245)","v":0},{"$f":"Calculations!J49*(1+$D$245)","v":0},{"$f":"Calculations!K49*(1+$D$245)","v":0},{"$f":"Calculations!L49*(1+$D$245)","v":0},{"$f":"Calculations!M49*(1+$D$245)","v":0},{"$f":"Calculations!N49*(1+$D$245)","v":0},{"$f":"Calculations!O49*(1+$D$245)","v":0},{"$f":"Calculations!P49*(1+$D$245)","v":0},{"$f":"Calculations!Q49*(1+$D$245)","v":0},{"$f":"Calculations!R49*(1+$D$245)","v":0},{"$f":"Calculations!S49*(1+$D$245)","v":0},{"$f":"Calculations!T49*(1+$D$245)","v":0},{"$f":"Calculations!U49*(1+$D$245)","v":0},{"$f":"Calculations!V49*(1+$D$245)","v":0},{"$f":"Calculations!W49*(1+$D$245)","v":0},{"$f":"Calculations!X49*(1+$D$245)","v":0},{"$f":"Calculations!Y49*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D75","v":"Cost 5"},0,{"$f":"Calculations!E50*(1+$D$245)","v":0},{"$f":"Calculations!F50*(1+$D$245)","v":0},{"$f":"Calculations!G50*(1+$D$245)","v":0},{"$f":"Calculations!H50*(1+$D$245)","v":0},{"$f":"Calculations!I50*(1+$D$245)","v":0},{"$f":"Calculations!J50*(1+$D$245)","v":0},{"$f":"Calculations!K50*(1+$D$245)","v":0},{"$f":"Calculations!L50*(1+$D$245)","v":0},{"$f":"Calculations!M50*(1+$D$245)","v":0},{"$f":"Calculations!N50*(1+$D$245)","v":0},{"$f":"Calculations!O50*(1+$D$245)","v":0},{"$f":"Calculations!P50*(1+$D$245)","v":0},{"$f":"Calculations!Q50*(1+$D$245)","v":0},{"$f":"Calculations!R50*(1+$D$245)","v":0},{"$f":"Calculations!S50*(1+$D$245)","v":0},{"$f":"Calculations!T50*(1+$D$245)","v":0},{"$f":"Calculations!U50*(1+$D$245)","v":0},{"$f":"Calculations!V50*(1+$D$245)","v":0},{"$f":"Calculations!W50*(1+$D$245)","v":0},{"$f":"Calculations!X50*(1+$D$245)","v":0},{"$f":"Calculations!Y50*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D76","v":"Risk 1"},{"$f":"SUM(E290:Y290)","v":0},{"$f":"Calculations!E51*(1+$D$245)","v":0},{"$f":"Calculations!F51*(1+$D$245)","v":0},{"$f":"Calculations!G51*(1+$D$245)","v":0},{"$f":"Calculations!H51*(1+$D$245)","v":0},{"$f":"Calculations!I51*(1+$D$245)","v":0},{"$f":"Calculations!J51*(1+$D$245)","v":0},{"$f":"Calculations!K51*(1+$D$245)","v":0},{"$f":"Calculations!L51*(1+$D$245)","v":0},{"$f":"Calculations!M51*(1+$D$245)","v":0},{"$f":"Calculations!N51*(1+$D$245)","v":0},{"$f":"Calculations!O51*(1+$D$245)","v":0},{"$f":"Calculations!P51*(1+$D$245)","v":0},{"$f":"Calculations!Q51*(1+$D$245)","v":0},{"$f":"Calculations!R51*(1+$D$245)","v":0},{"$f":"Calculations!S51*(1+$D$245)","v":0},{"$f":"Calculations!T51*(1+$D$245)","v":0},{"$f":"Calculations!U51*(1+$D$245)","v":0},{"$f":"Calculations!V51*(1+$D$245)","v":0},{"$f":"Calculations!W51*(1+$D$245)","v":0},{"$f":"Calculations!X51*(1+$D$245)","v":0},{"$f":"Calculations!Y51*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D77","v":"Risk 2"},{"$f":"SUM(E291:Y291)","v":0},{"$f":"Calculations!E52*(1+$D$245)","v":0},{"$f":"Calculations!F52*(1+$D$245)","v":0},{"$f":"Calculations!G52*(1+$D$245)","v":0},{"$f":"Calculations!H52*(1+$D$245)","v":0},{"$f":"Calculations!I52*(1+$D$245)","v":0},{"$f":"Calculations!J52*(1+$D$245)","v":0},{"$f":"Calculations!K52*(1+$D$245)","v":0},{"$f":"Calculations!L52*(1+$D$245)","v":0},{"$f":"Calculations!M52*(1+$D$245)","v":0},{"$f":"Calculations!N52*(1+$D$245)","v":0},{"$f":"Calculations!O52*(1+$D$245)","v":0},{"$f":"Calculations!P52*(1+$D$245)","v":0},{"$f":"Calculations!Q52*(1+$D$245)","v":0},{"$f":"Calculations!R52*(1+$D$245)","v":0},{"$f":"Calculations!S52*(1+$D$245)","v":0},{"$f":"Calculations!T52*(1+$D$245)","v":0},{"$f":"Calculations!U52*(1+$D$245)","v":0},{"$f":"Calculations!V52*(1+$D$245)","v":0},{"$f":"Calculations!W52*(1+$D$245)","v":0},{"$f":"Calculations!X52*(1+$D$245)","v":0},{"$f":"Calculations!Y52*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D78","v":"Risk 3"},{"$f":"SUM(E292:Y292)","v":0},{"$f":"Calculations!E53*(1+$D$245)","v":0},{"$f":"Calculations!F53*(1+$D$245)","v":0},{"$f":"Calculations!G53*(1+$D$245)","v":0},{"$f":"Calculations!H53*(1+$D$245)","v":0},{"$f":"Calculations!I53*(1+$D$245)","v":0},{"$f":"Calculations!J53*(1+$D$245)","v":0},{"$f":"Calculations!K53*(1+$D$245)","v":0},{"$f":"Calculations!L53*(1+$D$245)","v":0},{"$f":"Calculations!M53*(1+$D$245)","v":0},{"$f":"Calculations!N53*(1+$D$245)","v":0},{"$f":"Calculations!O53*(1+$D$245)","v":0},{"$f":"Calculations!P53*(1+$D$245)","v":0},{"$f":"Calculations!Q53*(1+$D$245)","v":0},{"$f":"Calculations!R53*(1+$D$245)","v":0},{"$f":"Calculations!S53*(1+$D$245)","v":0},{"$f":"Calculations!T53*(1+$D$245)","v":0},{"$f":"Calculations!U53*(1+$D$245)","v":0},{"$f":"Calculations!V53*(1+$D$245)","v":0},{"$f":"Calculations!W53*(1+$D$245)","v":0},{"$f":"Calculations!X53*(1+$D$245)","v":0},{"$f":"Calculations!Y53*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D79","v":"Risk 4"},{"$f":"SUM(E293:Y293)","v":0},{"$f":"Calculations!E54*(1+$D$245)","v":0},{"$f":"Calculations!F54*(1+$D$245)","v":0},{"$f":"Calculations!G54*(1+$D$245)","v":0},{"$f":"Calculations!H54*(1+$D$245)","v":0},{"$f":"Calculations!I54*(1+$D$245)","v":0},{"$f":"Calculations!J54*(1+$D$245)","v":0},{"$f":"Calculations!K54*(1+$D$245)","v":0},{"$f":"Calculations!L54*(1+$D$245)","v":0},{"$f":"Calculations!M54*(1+$D$245)","v":0},{"$f":"Calculations!N54*(1+$D$245)","v":0},{"$f":"Calculations!O54*(1+$D$245)","v":0},{"$f":"Calculations!P54*(1+$D$245)","v":0},{"$f":"Calculations!Q54*(1+$D$245)","v":0},{"$f":"Calculations!R54*(1+$D$245)","v":0},{"$f":"Calculations!S54*(1+$D$245)","v":0},{"$f":"Calculations!T54*(1+$D$245)","v":0},{"$f":"Calculations!U54*(1+$D$245)","v":0},{"$f":"Calculations!V54*(1+$D$245)","v":0},{"$f":"Calculations!W54*(1+$D$245)","v":0},{"$f":"Calculations!X54*(1+$D$245)","v":0},{"$f":"Calculations!Y54*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D80","v":"Risk 5"},{"$f":"SUM(E294:Y294)","v":0},{"$f":"Calculations!E55*(1+$D$245)","v":0},{"$f":"Calculations!F55*(1+$D$245)","v":0},{"$f":"Calculations!G55*(1+$D$245)","v":0},{"$f":"Calculations!H55*(1+$D$245)","v":0},{"$f":"Calculations!I55*(1+$D$245)","v":0},{"$f":"Calculations!J55*(1+$D$245)","v":0},{"$f":"Calculations!K55*(1+$D$245)","v":0},{"$f":"Calculations!L55*(1+$D$245)","v":0},{"$f":"Calculations!M55*(1+$D$245)","v":0},{"$f":"Calculations!N55*(1+$D$245)","v":0},{"$f":"Calculations!O55*(1+$D$245)","v":0},{"$f":"Calculations!P55*(1+$D$245)","v":0},{"$f":"Calculations!Q55*(1+$D$245)","v":0},{"$f":"Calculations!R55*(1+$D$245)","v":0},{"$f":"Calculations!S55*(1+$D$245)","v":0},{"$f":"Calculations!T55*(1+$D$245)","v":0},{"$f":"Calculations!U55*(1+$D$245)","v":0},{"$f":"Calculations!V55*(1+$D$245)","v":0},{"$f":"Calculations!W55*(1+$D$245)","v":0},{"$f":"Calculations!X55*(1+$D$245)","v":0},{"$f":"Calculations!Y55*(1+$D$245)","v":0}]
[null,null,"Total Costs",84849.330701157422,{"$f":"SUM(E276:E294)","v":720.10301492537326},{"$f":"SUM(F276:F294)","v":3952.6862039796742},5075.0986051231675,4501.7880148866425,3327.3411026475701,3417.1793124190544,3509.443153854369,3604.1981190084366,3701.5114682216654,3801.4522778636497,3904.0914893659678,4009.5019595788485,4117.7585124874786,4228.9379923246397,4343.119318117404,4460.383539706575,4580.813895278653,4704.4958704511755,4831.5172589533577,4961.968224945098,5095.9413670186159]
[null,null,"Present Value (PV) of Total Costs",43477.98401908479,{"$f":"E295/(1+$D$243)^E$237","v":720.10301492537326},3686.5194963436616,4414.6154501224664,3652.2258997439285,2517.6428019822088,2411.5082611786311,2309.8479614162038,2212.4732851841463,2119.2035663907095,2029.8657551606584,1944.2940967636596,1862.329824077857,1783.8208630180559,1708.6215503819653,1636.5923635910069,1567.5996618242536,1501.5154380652011,1438.217081601344,1377.5871505358891,1319.5131538895337,1263.8873428880352]
[]
[null,{"$f":"'User Input'!D82","v":"Option 2: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E300:Y300)","v":0},{"$f":"Calculations!E61*(1+$D$244)","v":0},{"$f":"Calculations!F61*(1+$D$244)","v":0},{"$f":"Calculations!G61*(1+$D$244)","v":0},{"$f":"Calculations!H61*(1+$D$244)","v":0},{"$f":"Calculations!I61*(1+$D$244)","v":0},{"$f":"Calculations!J61*(1+$D$244)","v":0},{"$f":"Calculations!K61*(1+$D$244)","v":0},{"$f":"Calculations!L61*(1+$D$244)","v":0},{"$f":"Calculations!M61*(1+$D$244)","v":0},{"$f":"Calculations!N61*(1+$D$244)","v":0},{"$f":"Calculations!O61*(1+$D$244)","v":0},{"$f":"Calculations!P61*(1+$D$244)","v":0},{"$f":"Calculations!Q61*(1+$D$244)","v":0},{"$f":"Calculations!R61*(1+$D$244)","v":0},{"$f":"Calculations!S61*(1+$D$244)","v":0},{"$f":"Calculations!T61*(1+$D$244)","v":0},{"$f":"Calculations!U61*(1+$D$244)","v":0},{"$f":"Calculations!V61*(1+$D$244)","v":0},{"$f":"Calculations!W61*(1+$D$244)","v":0},{"$f":"Calculations!X61*(1+$D$244)","v":0},{"$f":"Calculations!Y61*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D85","v":"Annual Maintenance Costs"},{"$f":"SUM(E301:Y301)","v":0},{"$f":"Calculations!E62*(1+$D$245)","v":0},{"$f":"Calculations!F62*(1+$D$245)","v":0},{"$f":"Calculations!G62*(1+$D$245)","v":0},{"$f":"Calculations!H62*(1+$D$245)","v":0},{"$f":"Calculations!I62*(1+$D$245)","v":0},{"$f":"Calculations!J62*(1+$D$245)","v":0},{"$f":"Calculations!K62*(1+$D$245)","v":0},{"$f":"Calculations!L62*(1+$D$245)","v":0},{"$f":"Calculations!M62*(1+$D$245)","v":0},{"$f":"Calculations!N62*(1+$D$245)","v":0},{"$f":"Calculations!O62*(1+$D$245)","v":0},{"$f":"Calculations!P62*(1+$D$245)","v":0},{"$f":"Calculations!Q62*(1+$D$245)","v":0},{"$f":"Calculations!R62*(1+$D$245)","v":0},{"$f":"Calculations!S62*(1+$D$245)","v":0},{"$f":"Calculations!T62*(1+$D$245)","v":0},{"$f":"Calculations!U62*(1+$D$245)","v":0},{"$f":"Calculations!V62*(1+$D$245)","v":0},{"$f":"Calculations!W62*(1+$D$245)","v":0},{"$f":"Calculations!X62*(1+$D$245)","v":0},{"$f":"Calculations!Y62*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D87","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D88","v":"SAIFI sustained"},{"$f":"SUM(E303:Y303)","v":0},0,0,{"$f":"Calculations!G64*(1+$D$247)","v":0},{"$f":"Calculations!H64*(1+$D$247)","v":0},{"$f":"Calculations!I64*(1+$D$247)","v":0},{"$f":"Calculations!J64*(1+$D$247)","v":0},{"$f":"Calculations!K64*(1+$D$247)","v":0},{"$f":"Calculations!L64*(1+$D$247)","v":0},{"$f":"Calculations!M64*(1+$D$247)","v":0},{"$f":"Calculations!N64*(1+$D$247)","v":0},{"$f":"Calculations!O64*(1+$D$247)","v":0},{"$f":"Calculations!P64*(1+$D$247)","v":0},{"$f":"Calculations!Q64*(1+$D$247)","v":0},{"$f":"Calculations!R64*(1+$D$247)","v":0},{"$f":"Calculations!S64*(1+$D$247)","v":0},{"$f":"Calculations!T64*(1+$D$247)","v":0},{"$f":"Calculations!U64*(1+$D$247)","v":0},{"$f":"Calculations!V64*(1+$D$247)","v":0},{"$f":"Calculations!W64*(1+$D$247)","v":0},{"$f":"Calculations!X64*(1+$D$247)","v":0},{"$f":"Calculations!Y64*(1+$D$247)","v":0}]
[null,null,{"$f":"'User Input'!D89","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G65*(1+$D$246)","v":0},{"$f":"Calculations!H65*(1+$D$246)","v":0},{"$f":"Calculations!I65*(1+$D$246)","v":0},{"$f":"Calculations!J65*(1+$D$246)","v":0},{"$f":"Calculations!K65*(1+$D$246)","v":0},{"$f":"Calculations!L65*(1+$D$246)","v":0},{"$f":"Calculations!M65*(1+$D$246)","v":0},{"$f":"Calculations!N65*(1+$D$246)","v":0},{"$f":"Calculations!O65*(1+$D$246)","v":0},{"$f":"Calculations!P65*(1+$D$246)","v":0},{"$f":"Calculations!Q65*(1+$D$246)","v":0},{"$f":"Calculations!R65*(1+$D$246)","v":0},{"$f":"Calculations!S65*(1+$D$246)","v":0},{"$f":"Calculations!T65*(1+$D$246)","v":0},{"$f":"Calculations!U65*(1+$D$246)","v":0},{"$f":"Calculations!V65*(1+$D$246)","v":0},{"$f":"Calculations!W65*(1+$D$246)","v":0},{"$f":"Calculations!X65*(1+$D$246)","v":0},{"$f":"Calculations!Y65*(1+$D$246)","v":0}]
[null,null,{"$f":"'User Input'!D90","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G66*(1+$D$248)","v":0},{"$f":"Calculations!H66*(1+$D$248)","v":0},{"$f":"Calculations!I66*(1+$D$248)","v":0},{"$f":"Calculations!J66*(1+$D$248)","v":0},{"$f":"Calculations!K66*(1+$D$248)","v":0},{"$f":"Calculations!L66*(1+$D$248)","v":0},{"$f":"Calculations!M66*(1+$D$248)","v":0},{"$f":"Calculations!N66*(1+$D$248)","v":0},{"$f":"Calculations!O66*(1+$D$248)","v":0},{"$f":"Calculations!P66*(1+$D$248)","v":0},{"$f":"Calculations!Q66*(1+$D$248)","v":0},{"$f":"Calculations!R66*(1+$D$248)","v":0},{"$f":"Calculations!S66*(1+$D$248)","v":0},{"$f":"Calculations!T66*(1+$D$248)","v":0},{"$f":"Calculations!U66*(1+$D$248)","v":0},{"$f":"Calculations!V66*(1+$D$248)","v":0},{"$f":"Calculations!W66*(1+$D$248)","v":0},{"$f":"Calculations!X66*(1+$D$248)","v":0},{"$f":"Calculations!Y66*(1+$D$248)","v":0}]
[null,null,{"$f":"'User Input'!D91","v":"Call centre response"},0,0,0,{"$f":"Calculations!G67*(1+$D$245)","v":0},{"$f":"Calculations!H67*(1+$D$245)","v":0},{"$f":"Calculations!I67*(1+$D$245)","v":0},{"$f":"Calculations!J67*(1+$D$245)","v":0},{"$f":"Calculations!K67*(1+$D$245)","v":0},{"$f":"Calculations!L67*(1+$D$245)","v":0},{"$f":"Calculations!M67*(1+$D$245)","v":0},{"$f":"Calculations!N67*(1+$D$245)","v":0},{"$f":"Calculations!O67*(1+$D$245)","v":0},{"$f":"Calculations!P67*(1+$D$245)","v":0},{"$f":"Calculations!Q67*(1+$D$245)","v":0},{"$f":"Calculations!R67*(1+$D$245)","v":0},{"$f":"Calculations!S67*(1+$D$245)","v":0},{"$f":"Calculations!T67*(1+$D$245)","v":0},{"$f":"Calculations!U67*(1+$D$245)","v":0},{"$f":"Calculations!V67*(1+$D$245)","v":0},{"$f":"Calculations!W67*(1+$D$245)","v":0},{"$f":"Calculations!X67*(1+$D$245)","v":0},{"$f":"Calculations!Y67*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D93","v":"Network Outage Costs"},0,{"$f":"Calculations!E68*(1+$D$245)","v":0},{"$f":"Calculations!F68*(1+$D$245)","v":0},{"$f":"Calculations!G68*(1+$D$245)","v":0},{"$f":"Calculations!H68*(1+$D$245)","v":0},{"$f":"Calculations!I68*(1+$D$245)","v":0},{"$f":"Calculations!J68*(1+$D$245)","v":0},{"$f":"Calculations!K68*(1+$D$245)","v":0},{"$f":"Calculations!L68*(1+$D$245)","v":0},{"$f":"Calculations!M68*(1+$D$245)","v":0},{"$f":"Calculations!N68*(1+$D$245)","v":0},{"$f":"Calculations!O68*(1+$D$245)","v":0},{"$f":"Calculations!P68*(1+$D$245)","v":0},{"$f":"Calculations!Q68*(1+$D$245)","v":0},{"$f":"Calculations!R68*(1+$D$245)","v":0},{"$f":"Calculations!S68*(1+$D$245)","v":0},{"$f":"Calculations!T68*(1+$D$245)","v":0},{"$f":"Calculations!U68*(1+$D$245)","v":0},{"$f":"Calculations!V68*(1+$D$245)","v":0},{"$f":"Calculations!W68*(1+$D$245)","v":0},{"$f":"Calculations!X68*(1+$D$245)","v":0},{"$f":"Calculations!Y68*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D97","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E69*(1+$D$245)","v":0},{"$f":"Calculations!F69*(1+$D$245)","v":0},{"$f":"Calculations!G69*(1+$D$245)","v":0},{"$f":"Calculations!H69*(1+$D$245)","v":0},{"$f":"Calculations!I69*(1+$D$245)","v":0},{"$f":"Calculations!J69*(1+$D$245)","v":0},{"$f":"Calculations!K69*(1+$D$245)","v":0},{"$f":"Calculations!L69*(1+$D$245)","v":0},{"$f":"Calculations!M69*(1+$D$245)","v":0},{"$f":"Calculations!N69*(1+$D$245)","v":0},{"$f":"Calculations!O69*(1+$D$245)","v":0},{"$f":"Calculations!P69*(1+$D$245)","v":0},{"$f":"Calculations!Q69*(1+$D$245)","v":0},{"$f":"Calculations!R69*(1+$D$245)","v":0},{"$f":"Calculations!S69*(1+$D$245)","v":0},{"$f":"Calculations!T69*(1+$D$245)","v":0},{"$f":"Calculations!U69*(1+$D$245)","v":0},{"$f":"Calculations!V69*(1+$D$245)","v":0},{"$f":"Calculations!W69*(1+$D$245)","v":0},{"$f":"Calculations!X69*(1+$D$245)","v":0},{"$f":"Calculations!Y69*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D100","v":"Cost 1"},0,{"$f":"Calculations!E70*(1+$D$245)","v":0},{"$f":"Calculations!F70*(1+$D$245)","v":0},{"$f":"Calculations!G70*(1+$D$245)","v":0},{"$f":"Calculations!H70*(1+$D$245)","v":0},{"$f":"Calculations!I70*(1+$D$245)","v":0},{"$f":"Calculations!J70*(1+$D$245)","v":0},{"$f":"Calculations!K70*(1+$D$245)","v":0},{"$f":"Calculations!L70*(1+$D$245)","v":0},{"$f":"Calculations!M70*(1+$D$245)","v":0},{"$f":"Calculations!N70*(1+$D$245)","v":0},{"$f":"Calculations!O70*(1+$D$245)","v":0},{"$f":"Calculations!P70*(1+$D$245)","v":0},{"$f":"Calculations!Q70*(1+$D$245)","v":0},{"$f":"Calculations!R70*(1+$D$245)","v":0},{"$f":"Calculations!S70*(1+$D$245)","v":0},{"$f":"Calculations!T70*(1+$D$245)","v":0},{"$f":"Calculations!U70*(1+$D$245)","v":0},{"$f":"Calculations!V70*(1+$D$245)","v":0},{"$f":"Calculations!W70*(1+$D$245)","v":0},{"$f":"Calculations!X70*(1+$D$245)","v":0},{"$f":"Calculations!Y70*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D101","v":"Cost 2"},0,{"$f":"Calculations!E71*(1+$D$245)","v":0},{"$f":"Calculations!F71*(1+$D$245)","v":0},{"$f":"Calculations!G71*(1+$D$245)","v":0},{"$f":"Calculations!H71*(1+$D$245)","v":0},{"$f":"Calculations!I71*(1+$D$245)","v":0},{"$f":"Calculations!J71*(1+$D$245)","v":0},{"$f":"Calculations!K71*(1+$D$245)","v":0},{"$f":"Calculations!L71*(1+$D$245)","v":0},{"$f":"Calculations!M71*(1+$D$245)","v":0},{"$f":"Calculations!N71*(1+$D$245)","v":0},{"$f":"Calculations!O71*(1+$D$245)","v":0},{"$f":"Calculations!P71*(1+$D$245)","v":0},{"$f":"Calculations!Q71*(1+$D$245)","v":0},{"$f":"Calculations!R71*(1+$D$245)","v":0},{"$f":"Calculations!S71*(1+$D$245)","v":0},{"$f":"Calculations!T71*(1+$D$245)","v":0},{"$f":"Calculations!U71*(1+$D$245)","v":0},{"$f":"Calculations!V71*(1+$D$245)","v":0},{"$f":"Calculations!W71*(1+$D$245)","v":0},{"$f":"Calculations!X71*(1+$D$245)","v":0},{"$f":"Calculations!Y71*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D102","v":"Cost 3"},0,{"$f":"Calculations!E72*(1+$D$245)","v":0},{"$f":"Calculations!F72*(1+$D$245)","v":0},{"$f":"Calculations!G72*(1+$D$245)","v":0},{"$f":"Calculations!H72*(1+$D$245)","v":0},{"$f":"Calculations!I72*(1+$D$245)","v":0},{"$f":"Calculations!J72*(1+$D$245)","v":0},{"$f":"Calculations!K72*(1+$D$245)","v":0},{"$f":"Calculations!L72*(1+$D$245)","v":0},{"$f":"Calculations!M72*(1+$D$245)","v":0},{"$f":"Calculations!N72*(1+$D$245)","v":0},{"$f":"Calculations!O72*(1+$D$245)","v":0},{"$f":"Calculations!P72*(1+$D$245)","v":0},{"$f":"Calculations!Q72*(1+$D$245)","v":0},{"$f":"Calculations!R72*(1+$D$245)","v":0},{"$f":"Calculations!S72*(1+$D$245)","v":0},{"$f":"Calculations!T72*(1+$D$245)","v":0},{"$f":"Calculations!U72*(1+$D$245)","v":0},{"$f":"Calculations!V72*(1+$D$245)","v":0},{"$f":"Calculations!W72*(1+$D$245)","v":0},{"$f":"Calculations!X72*(1+$D$245)","v":0},{"$f":"Calculations!Y72*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D103","v":"Cost 4"},0,{"$f":"Calculations!E73*(1+$D$245)","v":0},{"$f":"Calculations!F73*(1+$D$245)","v":0},{"$f":"Calculations!G73*(1+$D$245)","v":0},{"$f":"Calculations!H73*(1+$D$245)","v":0},{"$f":"Calculations!I73*(1+$D$245)","v":0},{"$f":"Calculations!J73*(1+$D$245)","v":0},{"$f":"Calculations!K73*(1+$D$245)","v":0},{"$f":"Calculations!L73*(1+$D$245)","v":0},{"$f":"Calculations!M73*(1+$D$245)","v":0},{"$f":"Calculations!N73*(1+$D$245)","v":0},{"$f":"Calculations!O73*(1+$D$245)","v":0},{"$f":"Calculations!P73*(1+$D$245)","v":0},{"$f":"Calculations!Q73*(1+$D$245)","v":0},{"$f":"Calculations!R73*(1+$D$245)","v":0},{"$f":"Calculations!S73*(1+$D$245)","v":0},{"$f":"Calculations!T73*(1+$D$245)","v":0},{"$f":"Calculations!U73*(1+$D$245)","v":0},{"$f":"Calculations!V73*(1+$D$245)","v":0},{"$f":"Calculations!W73*(1+$D$245)","v":0},{"$f":"Calculations!X73*(1+$D$245)","v":0},{"$f":"Calculations!Y73*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D104","v":"Cost 5"},0,{"$f":"Calculations!E74*(1+$D$245)","v":0},{"$f":"Calculations!F74*(1+$D$245)","v":0},{"$f":"Calculations!G74*(1+$D$245)","v":0},{"$f":"Calculations!H74*(1+$D$245)","v":0},{"$f":"Calculations!I74*(1+$D$245)","v":0},{"$f":"Calculations!J74*(1+$D$245)","v":0},{"$f":"Calculations!K74*(1+$D$245)","v":0},{"$f":"Calculations!L74*(1+$D$245)","v":0},{"$f":"Calculations!M74*(1+$D$245)","v":0},{"$f":"Calculations!N74*(1+$D$245)","v":0},{"$f":"Calculations!O74*(1+$D$245)","v":0},{"$f":"Calculations!P74*(1+$D$245)","v":0},{"$f":"Calculations!Q74*(1+$D$245)","v":0},{"$f":"Calculations!R74*(1+$D$245)","v":0},{"$f":"Calculations!S74*(1+$D$245)","v":0},{"$f":"Calculations!T74*(1+$D$245)","v":0},{"$f":"Calculations!U74*(1+$D$245)","v":0},{"$f":"Calculations!V74*(1+$D$245)","v":0},{"$f":"Calculations!W74*(1+$D$245)","v":0},{"$f":"Calculations!X74*(1+$D$245)","v":0},{"$f":"Calculations!Y74*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D105","v":"Risk 1"},{"$f":"SUM(E314:Y314)","v":0},{"$f":"Calculations!E75*(1+$D$245)","v":0},{"$f":"Calculations!F75*(1+$D$245)","v":0},{"$f":"Calculations!G75*(1+$D$245)","v":0},{"$f":"Calculations!H75*(1+$D$245)","v":0},{"$f":"Calculations!I75*(1+$D$245)","v":0},{"$f":"Calculations!J75*(1+$D$245)","v":0},{"$f":"Calculations!K75*(1+$D$245)","v":0},{"$f":"Calculations!L75*(1+$D$245)","v":0},{"$f":"Calculations!M75*(1+$D$245)","v":0},{"$f":"Calculations!N75*(1+$D$245)","v":0},{"$f":"Calculations!O75*(1+$D$245)","v":0},{"$f":"Calculations!P75*(1+$D$245)","v":0},{"$f":"Calculations!Q75*(1+$D$245)","v":0},{"$f":"Calculations!R75*(1+$D$245)","v":0},{"$f":"Calculations!S75*(1+$D$245)","v":0},{"$f":"Calculations!T75*(1+$D$245)","v":0},{"$f":"Calculations!U75*(1+$D$245)","v":0},{"$f":"Calculations!V75*(1+$D$245)","v":0},{"$f":"Calculations!W75*(1+$D$245)","v":0},{"$f":"Calculations!X75*(1+$D$245)","v":0},{"$f":"Calculations!Y75*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D106","v":"Risk 2"},{"$f":"SUM(E315:Y315)","v":0},{"$f":"Calculations!E76*(1+$D$245)","v":0},{"$f":"Calculations!F76*(1+$D$245)","v":0},{"$f":"Calculations!G76*(1+$D$245)","v":0},{"$f":"Calculations!H76*(1+$D$245)","v":0},{"$f":"Calculations!I76*(1+$D$245)","v":0},{"$f":"Calculations!J76*(1+$D$245)","v":0},{"$f":"Calculations!K76*(1+$D$245)","v":0},{"$f":"Calculations!L76*(1+$D$245)","v":0},{"$f":"Calculations!M76*(1+$D$245)","v":0},{"$f":"Calculations!N76*(1+$D$245)","v":0},{"$f":"Calculations!O76*(1+$D$245)","v":0},{"$f":"Calculations!P76*(1+$D$245)","v":0},{"$f":"Calculations!Q76*(1+$D$245)","v":0},{"$f":"Calculations!R76*(1+$D$245)","v":0},{"$f":"Calculations!S76*(1+$D$245)","v":0},{"$f":"Calculations!T76*(1+$D$245)","v":0},{"$f":"Calculations!U76*(1+$D$245)","v":0},{"$f":"Calculations!V76*(1+$D$245)","v":0},{"$f":"Calculations!W76*(1+$D$245)","v":0},{"$f":"Calculations!X76*(1+$D$245)","v":0},{"$f":"Calculations!Y76*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D107","v":"Risk 3"},{"$f":"SUM(E316:Y316)","v":0},{"$f":"Calculations!E77*(1+$D$245)","v":0},{"$f":"Calculations!F77*(1+$D$245)","v":0},{"$f":"Calculations!G77*(1+$D$245)","v":0},{"$f":"Calculations!H77*(1+$D$245)","v":0},{"$f":"Calculations!I77*(1+$D$245)","v":0},{"$f":"Calculations!J77*(1+$D$245)","v":0},{"$f":"Calculations!K77*(1+$D$245)","v":0},{"$f":"Calculations!L77*(1+$D$245)","v":0},{"$f":"Calculations!M77*(1+$D$245)","v":0},{"$f":"Calculations!N77*(1+$D$245)","v":0},{"$f":"Calculations!O77*(1+$D$245)","v":0},{"$f":"Calculations!P77*(1+$D$245)","v":0},{"$f":"Calculations!Q77*(1+$D$245)","v":0},{"$f":"Calculations!R77*(1+$D$245)","v":0},{"$f":"Calculations!S77*(1+$D$245)","v":0},{"$f":"Calculations!T77*(1+$D$245)","v":0},{"$f":"Calculations!U77*(1+$D$245)","v":0},{"$f":"Calculations!V77*(1+$D$245)","v":0},{"$f":"Calculations!W77*(1+$D$245)","v":0},{"$f":"Calculations!X77*(1+$D$245)","v":0},{"$f":"Calculations!Y77*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D108","v":"Risk 4"},{"$f":"SUM(E317:Y317)","v":0},{"$f":"Calculations!E78*(1+$D$245)","v":0},{"$f":"Calculations!F78*(1+$D$245)","v":0},{"$f":"Calculations!G78*(1+$D$245)","v":0},{"$f":"Calculations!H78*(1+$D$245)","v":0},{"$f":"Calculations!I78*(1+$D$245)","v":0},{"$f":"Calculations!J78*(1+$D$245)","v":0},{"$f":"Calculations!K78*(1+$D$245)","v":0},{"$f":"Calculations!L78*(1+$D$245)","v":0},{"$f":"Calculations!M78*(1+$D$245)","v":0},{"$f":"Calculations!N78*(1+$D$245)","v":0},{"$f":"Calculations!O78*(1+$D$245)","v":0},{"$f":"Calculations!P78*(1+$D$245)","v":0},{"$f":"Calculations!Q78*(1+$D$245)","v":0},{"$f":"Calculations!R78*(1+$D$245)","v":0},{"$f":"Calculations!S78*(1+$D$245)","v":0},{"$f":"Calculations!T78*(1+$D$245)","v":0},{"$f":"Calculations!U78*(1+$D$245)","v":0},{"$f":"Calculations!V78*(1+$D$245)","v":0},{"$f":"Calculations!W78*(1+$D$245)","v":0},{"$f":"Calculations!X78*(1+$D$245)","v":0},{"$f":"Calculations!Y78*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D109","v":"Risk 5"},{"$f":"SUM(E318:Y318)","v":0},{"$f":"Calculations!E79*(1+$D$245)","v":0},{"$f":"Calculations!F79*(1+$D$245)","v":0},{"$f":"Calculations!G79*(1+$D$245)","v":0},{"$f":"Calculations!H79*(1+$D$245)","v":0},{"$f":"Calculations!I79*(1+$D$245)","v":0},{"$f":"Calculations!J79*(1+$D$245)","v":0},{"$f":"Calculations!K79*(1+$D$245)","v":0},{"$f":"Calculations!L79*(1+$D$245)","v":0},{"$f":"Calculations!M79*(1+$D$245)","v":0},{"$f":"Calculations!N79*(1+$D$245)","v":0},{"$f":"Calculations!O79*(1+$D$245)","v":0},{"$f":"Calculations!P79*(1+$D$245)","v":0},{"$f":"Calculations!Q79*(1+$D$245)","v":0},{"$f":"Calculations!R79*(1+$D$245)","v":0},{"$f":"Calculations!S79*(1+$D$245)","v":0},{"$f":"Calculations!T79*(1+$D$245)","v":0},{"$f":"Calculations!U79*(1+$D$245)","v":0},{"$f":"Calculations!V79*(1+$D$245)","v":0},{"$f":"Calculations!W79*(1+$D$245)","v":0},{"$f":"Calculations!X79*(1+$D$245)","v":0},{"$f":"Calculations!Y79*(1+$D$245)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E300:E318)","v":0},{"$f":"SUM(F300:F318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E319/(1+$D$243)^E$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D111","v":"Option 3: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E324:Y324)","v":0},{"$f":"Calculations!E85*(1+$D$244)","v":0},{"$f":"Calculations!F85*(1+$D$244)","v":0},{"$f":"Calculations!G85*(1+$D$244)","v":0},{"$f":"Calculations!H85*(1+$D$244)","v":0},{"$f":"Calculations!I85*(1+$D$244)","v":0},{"$f":"Calculations!J85*(1+$D$244)","v":0},{"$f":"Calculations!K85*(1+$D$244)","v":0},{"$f":"Calculations!L85*(1+$D$244)","v":0},{"$f":"Calculations!M85*(1+$D$244)","v":0},{"$f":"Calculations!N85*(1+$D$244)","v":0},{"$f":"Calculations!O85*(1+$D$244)","v":0},{"$f":"Calculations!P85*(1+$D$244)","v":0},{"$f":"Calculations!Q85*(1+$D$244)","v":0},{"$f":"Calculations!R85*(1+$D$244)","v":0},{"$f":"Calculations!S85*(1+$D$244)","v":0},{"$f":"Calculations!T85*(1+$D$244)","v":0},{"$f":"Calculations!U85*(1+$D$244)","v":0},{"$f":"Calculations!V85*(1+$D$244)","v":0},{"$f":"Calculations!W85*(1+$D$244)","v":0},{"$f":"Calculations!X85*(1+$D$244)","v":0},{"$f":"Calculations!Y85*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D114","v":"Annual Maintenance Costs"},{"$f":"SUM(E325:Y325)","v":0},{"$f":"Calculations!E86*(1+$D$245)","v":0},{"$f":"Calculations!F86*(1+$D$245)","v":0},{"$f":"Calculations!G86*(1+$D$245)","v":0},{"$f":"Calculations!H86*(1+$D$245)","v":0},{"$f":"Calculations!I86*(1+$D$245)","v":0},{"$f":"Calculations!J86*(1+$D$245)","v":0},{"$f":"Calculations!K86*(1+$D$245)","v":0},{"$f":"Calculations!L86*(1+$D$245)","v":0},{"$f":"Calculations!M86*(1+$D$245)","v":0},{"$f":"Calculations!N86*(1+$D$245)","v":0},{"$f":"Calculations!O86*(1+$D$245)","v":0},{"$f":"Calculations!P86*(1+$D$245)","v":0},{"$f":"Calculations!Q86*(1+$D$245)","v":0},{"$f":"Calculations!R86*(1+$D$245)","v":0},{"$f":"Calculations!S86*(1+$D$245)","v":0},{"$f":"Calculations!T86*(1+$D$245)","v":0},{"$f":"Calculations!U86*(1+$D$245)","v":0},{"$f":"Calculations!V86*(1+$D$245)","v":0},{"$f":"Calculations!W86*(1+$D$245)","v":0},{"$f":"Calculations!X86*(1+$D$245)","v":0},{"$f":"Calculations!Y86*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D116","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D117","v":"SAIFI sustained"},{"$f":"SUM(E327:Y327)","v":0},0,0,{"$f":"Calculations!G88*(1+$D$247)","v":0},{"$f":"Calculations!H88*(1+$D$247)","v":0},{"$f":"Calculations!I88*(1+$D$247)","v":0},{"$f":"Calculations!J88*(1+$D$247)","v":0},{"$f":"Calculations!K88*(1+$D$247)","v":0},{"$f":"Calculations!L88*(1+$D$247)","v":0},{"$f":"Calculations!M88*(1+$D$247)","v":0},{"$f":"Calculations!N88*(1+$D$247)","v":0},{"$f":"Calculations!O88*(1+$D$247)","v":0},{"$f":"Calculations!P88*(1+$D$247)","v":0},{"$f":"Calculations!Q88*(1+$D$247)","v":0},{"$f":"Calculations!R88*(1+$D$247)","v":0},{"$f":"Calculations!S88*(1+$D$247)","v":0},{"$f":"Calculations!T88*(1+$D$247)","v":0},{"$f":"Calculations!U88*(1+$D$247)","v":0},{"$f":"Calculations!V88*(1+$D$247)","v":0},{"$f":"Calculations!W88*(1+$D$247)","v":0},{"$f":"Calculations!X88*(1+$D$247)","v":0},{"$f":"Calculations!Y88*(1+$D$247)","v":0}]
[null,null,{"$f":"'User Input'!D118","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G89*(1+$D$246)","v":0},{"$f":"Calculations!H89*(1+$D$246)","v":0},{"$f":"Calculations!I89*(1+$D$246)","v":0},{"$f":"Calculations!J89*(1+$D$246)","v":0},{"$f":"Calculations!K89*(1+$D$246)","v":0},{"$f":"Calculations!L89*(1+$D$246)","v":0},{"$f":"Calculations!M89*(1+$D$246)","v":0},{"$f":"Calculations!N89*(1+$D$246)","v":0},{"$f":"Calculations!O89*(1+$D$246)","v":0},{"$f":"Calculations!P89*(1+$D$246)","v":0},{"$f":"Calculations!Q89*(1+$D$246)","v":0},{"$f":"Calculations!R89*(1+$D$246)","v":0},{"$f":"Calculations!S89*(1+$D$246)","v":0},{"$f":"Calculations!T89*(1+$D$246)","v":0},{"$f":"Calculations!U89*(1+$D$246)","v":0},{"$f":"Calculations!V89*(1+$D$246)","v":0},{"$f":"Calculations!W89*(1+$D$246)","v":0},{"$f":"Calculations!X89*(1+$D$246)","v":0},{"$f":"Calculations!Y89*(1+$D$246)","v":0}]
[null,null,{"$f":"'User Input'!D119","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G90*(1+$D$248)","v":0},{"$f":"Calculations!H90*(1+$D$248)","v":0},{"$f":"Calculations!I90*(1+$D$248)","v":0},{"$f":"Calculations!J90*(1+$D$248)","v":0},{"$f":"Calculations!K90*(1+$D$248)","v":0},{"$f":"Calculations!L90*(1+$D$248)","v":0},{"$f":"Calculations!M90*(1+$D$248)","v":0},{"$f":"Calculations!N90*(1+$D$248)","v":0},{"$f":"Calculations!O90*(1+$D$248)","v":0},{"$f":"Calculations!P90*(1+$D$248)","v":0},{"$f":"Calculations!Q90*(1+$D$248)","v":0},{"$f":"Calculations!R90*(1+$D$248)","v":0},{"$f":"Calculations!S90*(1+$D$248)","v":0},{"$f":"Calculations!T90*(1+$D$248)","v":0},{"$f":"Calculations!U90*(1+$D$248)","v":0},{"$f":"Calculations!V90*(1+$D$248)","v":0},{"$f":"Calculations!W90*(1+$D$248)","v":0},{"$f":"Calculations!X90*(1+$D$248)","v":0},{"$f":"Calculations!Y90*(1+$D$248)","v":0}]
[null,null,{"$f":"'User Input'!D120","v":"Call centre response"},0,0,0,{"$f":"Calculations!G91*(1+$D$245)","v":0},{"$f":"Calculations!H91*(1+$D$245)","v":0},{"$f":"Calculations!I91*(1+$D$245)","v":0},{"$f":"Calculations!J91*(1+$D$245)","v":0},{"$f":"Calculations!K91*(1+$D$245)","v":0},{"$f":"Calculations!L91*(1+$D$245)","v":0},{"$f":"Calculations!M91*(1+$D$245)","v":0},{"$f":"Calculations!N91*(1+$D$245)","v":0},{"$f":"Calculations!O91*(1+$D$245)","v":0},{"$f":"Calculations!P91*(1+$D$245)","v":0},{"$f":"Calculations!Q91*(1+$D$245)","v":0},{"$f":"Calculations!R91*(1+$D$245)","v":0},{"$f":"Calculations!S91*(1+$D$245)","v":0},{"$f":"Calculations!T91*(1+$D$245)","v":0},{"$f":"Calculations!U91*(1+$D$245)","v":0},{"$f":"Calculations!V91*(1+$D$245)","v":0},{"$f":"Calculations!W91*(1+$D$245)","v":0},{"$f":"Calculations!X91*(1+$D$245)","v":0},{"$f":"Calculations!Y91*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D122","v":"Network Outage Costs"},0,{"$f":"Calculations!E92*(1+$D$245)","v":0},{"$f":"Calculations!F92*(1+$D$245)","v":0},{"$f":"Calculations!G92*(1+$D$245)","v":0},{"$f":"Calculations!H92*(1+$D$245)","v":0},{"$f":"Calculations!I92*(1+$D$245)","v":0},{"$f":"Calculations!J92*(1+$D$245)","v":0},{"$f":"Calculations!K92*(1+$D$245)","v":0},{"$f":"Calculations!L92*(1+$D$245)","v":0},{"$f":"Calculations!M92*(1+$D$245)","v":0},{"$f":"Calculations!N92*(1+$D$245)","v":0},{"$f":"Calculations!O92*(1+$D$245)","v":0},{"$f":"Calculations!P92*(1+$D$245)","v":0},{"$f":"Calculations!Q92*(1+$D$245)","v":0},{"$f":"Calculations!R92*(1+$D$245)","v":0},{"$f":"Calculations!S92*(1+$D$245)","v":0},{"$f":"Calculations!T92*(1+$D$245)","v":0},{"$f":"Calculations!U92*(1+$D$245)","v":0},{"$f":"Calculations!V92*(1+$D$245)","v":0},{"$f":"Calculations!W92*(1+$D$245)","v":0},{"$f":"Calculations!X92*(1+$D$245)","v":0},{"$f":"Calculations!Y92*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D126","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E93*(1+$D$245)","v":0},{"$f":"Calculations!F93*(1+$D$245)","v":0},{"$f":"Calculations!G93*(1+$D$245)","v":0},{"$f":"Calculations!H93*(1+$D$245)","v":0},{"$f":"Calculations!I93*(1+$D$245)","v":0},{"$f":"Calculations!J93*(1+$D$245)","v":0},{"$f":"Calculations!K93*(1+$D$245)","v":0},{"$f":"Calculations!L93*(1+$D$245)","v":0},{"$f":"Calculations!M93*(1+$D$245)","v":0},{"$f":"Calculations!N93*(1+$D$245)","v":0},{"$f":"Calculations!O93*(1+$D$245)","v":0},{"$f":"Calculations!P93*(1+$D$245)","v":0},{"$f":"Calculations!Q93*(1+$D$245)","v":0},{"$f":"Calculations!R93*(1+$D$245)","v":0},{"$f":"Calculations!S93*(1+$D$245)","v":0},{"$f":"Calculations!T93*(1+$D$245)","v":0},{"$f":"Calculations!U93*(1+$D$245)","v":0},{"$f":"Calculations!V93*(1+$D$245)","v":0},{"$f":"Calculations!W93*(1+$D$245)","v":0},{"$f":"Calculations!X93*(1+$D$245)","v":0},{"$f":"Calculations!Y93*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D129","v":"Cost 1"},0,{"$f":"Calculations!E94*(1+$D$245)","v":0},{"$f":"Calculations!F94*(1+$D$245)","v":0},{"$f":"Calculations!G94*(1+$D$245)","v":0},{"$f":"Calculations!H94*(1+$D$245)","v":0},{"$f":"Calculations!I94*(1+$D$245)","v":0},{"$f":"Calculations!J94*(1+$D$245)","v":0},{"$f":"Calculations!K94*(1+$D$245)","v":0},{"$f":"Calculations!L94*(1+$D$245)","v":0},{"$f":"Calculations!M94*(1+$D$245)","v":0},{"$f":"Calculations!N94*(1+$D$245)","v":0},{"$f":"Calculations!O94*(1+$D$245)","v":0},{"$f":"Calculations!P94*(1+$D$245)","v":0},{"$f":"Calculations!Q94*(1+$D$245)","v":0},{"$f":"Calculations!R94*(1+$D$245)","v":0},{"$f":"Calculations!S94*(1+$D$245)","v":0},{"$f":"Calculations!T94*(1+$D$245)","v":0},{"$f":"Calculations!U94*(1+$D$245)","v":0},{"$f":"Calculations!V94*(1+$D$245)","v":0},{"$f":"Calculations!W94*(1+$D$245)","v":0},{"$f":"Calculations!X94*(1+$D$245)","v":0},{"$f":"Calculations!Y94*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D130","v":"Cost 2"},0,{"$f":"Calculations!E95*(1+$D$245)","v":0},{"$f":"Calculations!F95*(1+$D$245)","v":0},{"$f":"Calculations!G95*(1+$D$245)","v":0},{"$f":"Calculations!H95*(1+$D$245)","v":0},{"$f":"Calculations!I95*(1+$D$245)","v":0},{"$f":"Calculations!J95*(1+$D$245)","v":0},{"$f":"Calculations!K95*(1+$D$245)","v":0},{"$f":"Calculations!L95*(1+$D$245)","v":0},{"$f":"Calculations!M95*(1+$D$245)","v":0},{"$f":"Calculations!N95*(1+$D$245)","v":0},{"$f":"Calculations!O95*(1+$D$245)","v":0},{"$f":"Calculations!P95*(1+$D$245)","v":0},{"$f":"Calculations!Q95*(1+$D$245)","v":0},{"$f":"Calculations!R95*(1+$D$245)","v":0},{"$f":"Calculations!S95*(1+$D$245)","v":0},{"$f":"Calculations!T95*(1+$D$245)","v":0},{"$f":"Calculations!U95*(1+$D$245)","v":0},{"$f":"Calculations!V95*(1+$D$245)","v":0},{"$f":"Calculations!W95*(1+$D$245)","v":0},{"$f":"Calculations!X95*(1+$D$245)","v":0},{"$f":"Calculations!Y95*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D131","v":"Cost 3"},0,{"$f":"Calculations!E96*(1+$D$245)","v":0},{"$f":"Calculations!F96*(1+$D$245)","v":0},{"$f":"Calculations!G96*(1+$D$245)","v":0},{"$f":"Calculations!H96*(1+$D$245)","v":0},{"$f":"Calculations!I96*(1+$D$245)","v":0},{"$f":"Calculations!J96*(1+$D$245)","v":0},{"$f":"Calculations!K96*(1+$D$245)","v":0},{"$f":"Calculations!L96*(1+$D$245)","v":0},{"$f":"Calculations!M96*(1+$D$245)","v":0},{"$f":"Calculations!N96*(1+$D$245)","v":0},{"$f":"Calculations!O96*(1+$D$245)","v":0},{"$f":"Calculations!P96*(1+$D$245)","v":0},{"$f":"Calculations!Q96*(1+$D$245)","v":0},{"$f":"Calculations!R96*(1+$D$245)","v":0},{"$f":"Calculations!S96*(1+$D$245)","v":0},{"$f":"Calculations!T96*(1+$D$245)","v":0},{"$f":"Calculations!U96*(1+$D$245)","v":0},{"$f":"Calculations!V96*(1+$D$245)","v":0},{"$f":"Calculations!W96*(1+$D$245)","v":0},{"$f":"Calculations!X96*(1+$D$245)","v":0},{"$f":"Calculations!Y96*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D132","v":"Cost 4"},0,{"$f":"Calculations!E97*(1+$D$245)","v":0},{"$f":"Calculations!F97*(1+$D$245)","v":0},{"$f":"Calculations!G97*(1+$D$245)","v":0},{"$f":"Calculations!H97*(1+$D$245)","v":0},{"$f":"Calculations!I97*(1+$D$245)","v":0},{"$f":"Calculations!J97*(1+$D$245)","v":0},{"$f":"Calculations!K97*(1+$D$245)","v":0},{"$f":"Calculations!L97*(1+$D$245)","v":0},{"$f":"Calculations!M97*(1+$D$245)","v":0},{"$f":"Calculations!N97*(1+$D$245)","v":0},{"$f":"Calculations!O97*(1+$D$245)","v":0},{"$f":"Calculations!P97*(1+$D$245)","v":0},{"$f":"Calculations!Q97*(1+$D$245)","v":0},{"$f":"Calculations!R97*(1+$D$245)","v":0},{"$f":"Calculations!S97*(1+$D$245)","v":0},{"$f":"Calculations!T97*(1+$D$245)","v":0},{"$f":"Calculations!U97*(1+$D$245)","v":0},{"$f":"Calculations!V97*(1+$D$245)","v":0},{"$f":"Calculations!W97*(1+$D$245)","v":0},{"$f":"Calculations!X97*(1+$D$245)","v":0},{"$f":"Calculations!Y97*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D133","v":"Cost 5"},0,{"$f":"Calculations!E98*(1+$D$245)","v":0},{"$f":"Calculations!F98*(1+$D$245)","v":0},{"$f":"Calculations!G98*(1+$D$245)","v":0},{"$f":"Calculations!H98*(1+$D$245)","v":0},{"$f":"Calculations!I98*(1+$D$245)","v":0},{"$f":"Calculations!J98*(1+$D$245)","v":0},{"$f":"Calculations!K98*(1+$D$245)","v":0},{"$f":"Calculations!L98*(1+$D$245)","v":0},{"$f":"Calculations!M98*(1+$D$245)","v":0},{"$f":"Calculations!N98*(1+$D$245)","v":0},{"$f":"Calculations!O98*(1+$D$245)","v":0},{"$f":"Calculations!P98*(1+$D$245)","v":0},{"$f":"Calculations!Q98*(1+$D$245)","v":0},{"$f":"Calculations!R98*(1+$D$245)","v":0},{"$f":"Calculations!S98*(1+$D$245)","v":0},{"$f":"Calculations!T98*(1+$D$245)","v":0},{"$f":"Calculations!U98*(1+$D$245)","v":0},{"$f":"Calculations!V98*(1+$D$245)","v":0},{"$f":"Calculations!W98*(1+$D$245)","v":0},{"$f":"Calculations!X98*(1+$D$245)","v":0},{"$f":"Calculations!Y98*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D134","v":"Risk 1"},{"$f":"SUM(E338:Y338)","v":0},{"$f":"Calculations!E99*(1+$D$245)","v":0},{"$f":"Calculations!F99*(1+$D$245)","v":0},{"$f":"Calculations!G99*(1+$D$245)","v":0},{"$f":"Calculations!H99*(1+$D$245)","v":0},{"$f":"Calculations!I99*(1+$D$245)","v":0},{"$f":"Calculations!J99*(1+$D$245)","v":0},{"$f":"Calculations!K99*(1+$D$245)","v":0},{"$f":"Calculations!L99*(1+$D$245)","v":0},{"$f":"Calculations!M99*(1+$D$245)","v":0},{"$f":"Calculations!N99*(1+$D$245)","v":0},{"$f":"Calculations!O99*(1+$D$245)","v":0},{"$f":"Calculations!P99*(1+$D$245)","v":0},{"$f":"Calculations!Q99*(1+$D$245)","v":0},{"$f":"Calculations!R99*(1+$D$245)","v":0},{"$f":"Calculations!S99*(1+$D$245)","v":0},{"$f":"Calculations!T99*(1+$D$245)","v":0},{"$f":"Calculations!U99*(1+$D$245)","v":0},{"$f":"Calculations!V99*(1+$D$245)","v":0},{"$f":"Calculations!W99*(1+$D$245)","v":0},{"$f":"Calculations!X99*(1+$D$245)","v":0},{"$f":"Calculations!Y99*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D135","v":"Risk 2"},{"$f":"SUM(E339:Y339)","v":0},{"$f":"Calculations!E100*(1+$D$245)","v":0},{"$f":"Calculations!F100*(1+$D$245)","v":0},{"$f":"Calculations!G100*(1+$D$245)","v":0},{"$f":"Calculations!H100*(1+$D$245)","v":0},{"$f":"Calculations!I100*(1+$D$245)","v":0},{"$f":"Calculations!J100*(1+$D$245)","v":0},{"$f":"Calculations!K100*(1+$D$245)","v":0},{"$f":"Calculations!L100*(1+$D$245)","v":0},{"$f":"Calculations!M100*(1+$D$245)","v":0},{"$f":"Calculations!N100*(1+$D$245)","v":0},{"$f":"Calculations!O100*(1+$D$245)","v":0},{"$f":"Calculations!P100*(1+$D$245)","v":0},{"$f":"Calculations!Q100*(1+$D$245)","v":0},{"$f":"Calculations!R100*(1+$D$245)","v":0},{"$f":"Calculations!S100*(1+$D$245)","v":0},{"$f":"Calculations!T100*(1+$D$245)","v":0},{"$f":"Calculations!U100*(1+$D$245)","v":0},{"$f":"Calculations!V100*(1+$D$245)","v":0},{"$f":"Calculations!W100*(1+$D$245)","v":0},{"$f":"Calculations!X100*(1+$D$245)","v":0},{"$f":"Calculations!Y100*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D136","v":"Risk 3"},{"$f":"SUM(E340:Y340)","v":0},{"$f":"Calculations!E101*(1+$D$245)","v":0},{"$f":"Calculations!F101*(1+$D$245)","v":0},{"$f":"Calculations!G101*(1+$D$245)","v":0},{"$f":"Calculations!H101*(1+$D$245)","v":0},{"$f":"Calculations!I101*(1+$D$245)","v":0},{"$f":"Calculations!J101*(1+$D$245)","v":0},{"$f":"Calculations!K101*(1+$D$245)","v":0},{"$f":"Calculations!L101*(1+$D$245)","v":0},{"$f":"Calculations!M101*(1+$D$245)","v":0},{"$f":"Calculations!N101*(1+$D$245)","v":0},{"$f":"Calculations!O101*(1+$D$245)","v":0},{"$f":"Calculations!P101*(1+$D$245)","v":0},{"$f":"Calculations!Q101*(1+$D$245)","v":0},{"$f":"Calculations!R101*(1+$D$245)","v":0},{"$f":"Calculations!S101*(1+$D$245)","v":0},{"$f":"Calculations!T101*(1+$D$245)","v":0},{"$f":"Calculations!U101*(1+$D$245)","v":0},{"$f":"Calculations!V101*(1+$D$245)","v":0},{"$f":"Calculations!W101*(1+$D$245)","v":0},{"$f":"Calculations!X101*(1+$D$245)","v":0},{"$f":"Calculations!Y101*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D137","v":"Risk 4"},{"$f":"SUM(E341:Y341)","v":0},{"$f":"Calculations!E102*(1+$D$245)","v":0},{"$f":"Calculations!F102*(1+$D$245)","v":0},{"$f":"Calculations!G102*(1+$D$245)","v":0},{"$f":"Calculations!H102*(1+$D$245)","v":0},{"$f":"Calculations!I102*(1+$D$245)","v":0},{"$f":"Calculations!J102*(1+$D$245)","v":0},{"$f":"Calculations!K102*(1+$D$245)","v":0},{"$f":"Calculations!L102*(1+$D$245)","v":0},{"$f":"Calculations!M102*(1+$D$245)","v":0},{"$f":"Calculations!N102*(1+$D$245)","v":0},{"$f":"Calculations!O102*(1+$D$245)","v":0},{"$f":"Calculations!P102*(1+$D$245)","v":0},{"$f":"Calculations!Q102*(1+$D$245)","v":0},{"$f":"Calculations!R102*(1+$D$245)","v":0},{"$f":"Calculations!S102*(1+$D$245)","v":0},{"$f":"Calculations!T102*(1+$D$245)","v":0},{"$f":"Calculations!U102*(1+$D$245)","v":0},{"$f":"Calculations!V102*(1+$D$245)","v":0},{"$f":"Calculations!W102*(1+$D$245)","v":0},{"$f":"Calculations!X102*(1+$D$245)","v":0},{"$f":"Calculations!Y102*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D138","v":"Risk 5"},{"$f":"SUM(E342:Y342)","v":0},{"$f":"Calculations!E103*(1+$D$245)","v":0},{"$f":"Calculations!F103*(1+$D$245)","v":0},{"$f":"Calculations!G103*(1+$D$245)","v":0},{"$f":"Calculations!H103*(1+$D$245)","v":0},{"$f":"Calculations!I103*(1+$D$245)","v":0},{"$f":"Calculations!J103*(1+$D$245)","v":0},{"$f":"Calculations!K103*(1+$D$245)","v":0},{"$f":"Calculations!L103*(1+$D$245)","v":0},{"$f":"Calculations!M103*(1+$D$245)","v":0},{"$f":"Calculations!N103*(1+$D$245)","v":0},{"$f":"Calculations!O103*(1+$D$245)","v":0},{"$f":"Calculations!P103*(1+$D$245)","v":0},{"$f":"Calculations!Q103*(1+$D$245)","v":0},{"$f":"Calculations!R103*(1+$D$245)","v":0},{"$f":"Calculations!S103*(1+$D$245)","v":0},{"$f":"Calculations!T103*(1+$D$245)","v":0},{"$f":"Calculations!U103*(1+$D$245)","v":0},{"$f":"Calculations!V103*(1+$D$245)","v":0},{"$f":"Calculations!W103*(1+$D$245)","v":0},{"$f":"Calculations!X103*(1+$D$245)","v":0},{"$f":"Calculations!Y103*(1+$D$245)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E324:E342)","v":0},{"$f":"SUM(F324:F342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E343/(1+$D$243)^E$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D140","v":"Option 4: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E348:Y348)","v":0},{"$f":"Calculations!E109*(1+$D$244)","v":0},{"$f":"Calculations!F109*(1+$D$244)","v":0},{"$f":"Calculations!G109*(1+$D$244)","v":0},{"$f":"Calculations!H109*(1+$D$244)","v":0},{"$f":"Calculations!I109*(1+$D$244)","v":0},{"$f":"Calculations!J109*(1+$D$244)","v":0},{"$f":"Calculations!K109*(1+$D$244)","v":0},{"$f":"Calculations!L109*(1+$D$244)","v":0},{"$f":"Calculations!M109*(1+$D$244)","v":0},{"$f":"Calculations!N109*(1+$D$244)","v":0},{"$f":"Calculations!O109*(1+$D$244)","v":0},{"$f":"Calculations!P109*(1+$D$244)","v":0},{"$f":"Calculations!Q109*(1+$D$244)","v":0},{"$f":"Calculations!R109*(1+$D$244)","v":0},{"$f":"Calculations!S109*(1+$D$244)","v":0},{"$f":"Calculations!T109*(1+$D$244)","v":0},{"$f":"Calculations!U109*(1+$D$244)","v":0},{"$f":"Calculations!V109*(1+$D$244)","v":0},{"$f":"Calculations!W109*(1+$D$244)","v":0},{"$f":"Calculations!X109*(1+$D$244)","v":0},{"$f":"Calculations!Y109*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D143","v":"Annual Maintenance Costs"},{"$f":"SUM(E349:Y349)","v":0},{"$f":"Calculations!E110*(1+$D$245)","v":0},{"$f":"Calculations!F110*(1+$D$245)","v":0},{"$f":"Calculations!G110*(1+$D$245)","v":0},{"$f":"Calculations!H110*(1+$D$245)","v":0},{"$f":"Calculations!I110*(1+$D$245)","v":0},{"$f":"Calculations!J110*(1+$D$245)","v":0},{"$f":"Calculations!K110*(1+$D$245)","v":0},{"$f":"Calculations!L110*(1+$D$245)","v":0},{"$f":"Calculations!M110*(1+$D$245)","v":0},{"$f":"Calculations!N110*(1+$D$245)","v":0},{"$f":"Calculations!O110*(1+$D$245)","v":0},{"$f":"Calculations!P110*(1+$D$245)","v":0},{"$f":"Calculations!Q110*(1+$D$245)","v":0},{"$f":"Calculations!R110*(1+$D$245)","v":0},{"$f":"Calculations!S110*(1+$D$245)","v":0},{"$f":"Calculations!T110*(1+$D$245)","v":0},{"$f":"Calculations!U110*(1+$D$245)","v":0},{"$f":"Calculations!V110*(1+$D$245)","v":0},{"$f":"Calculations!W110*(1+$D$245)","v":0},{"$f":"Calculations!X110*(1+$D$245)","v":0},{"$f":"Calculations!Y110*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D145","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D146","v":"SAIFI sustained"},{"$f":"SUM(E351:Y351)","v":0},0,0,{"$f":"Calculations!G112*(1+$D$247)","v":0},{"$f":"Calculations!H112*(1+$D$247)","v":0},{"$f":"Calculations!I112*(1+$D$247)","v":0},{"$f":"Calculations!J112*(1+$D$247)","v":0},{"$f":"Calculations!K112*(1+$D$247)","v":0},{"$f":"Calculations!L112*(1+$D$247)","v":0},{"$f":"Calculations!M112*(1+$D$247)","v":0},{"$f":"Calculations!N112*(1+$D$247)","v":0},{"$f":"Calculations!O112*(1+$D$247)","v":0},{"$f":"Calculations!P112*(1+$D$247)","v":0},{"$f":"Calculations!Q112*(1+$D$247)","v":0},{"$f":"Calculations!R112*(1+$D$247)","v":0},{"$f":"Calculations!S112*(1+$D$247)","v":0},{"$f":"Calculations!T112*(1+$D$247)","v":0},{"$f":"Calculations!U112*(1+$D$247)","v":0},{"$f":"Calculations!V112*(1+$D$247)","v":0},{"$f":"Calculations!W112*(1+$D$247)","v":0},{"$f":"Calculations!X112*(1+$D$247)","v":0},{"$f":"Calculations!Y112*(1+$D$247)","v":0}]
[null,null,{"$f":"'User Input'!D147","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G113*(1+$D$246)","v":0},{"$f":"Calculations!H113*(1+$D$246)","v":0},{"$f":"Calculations!I113*(1+$D$246)","v":0},{"$f":"Calculations!J113*(1+$D$246)","v":0},{"$f":"Calculations!K113*(1+$D$246)","v":0},{"$f":"Calculations!L113*(1+$D$246)","v":0},{"$f":"Calculations!M113*(1+$D$246)","v":0},{"$f":"Calculations!N113*(1+$D$246)","v":0},{"$f":"Calculations!O113*(1+$D$246)","v":0},{"$f":"Calculations!P113*(1+$D$246)","v":0},{"$f":"Calculations!Q113*(1+$D$246)","v":0},{"$f":"Calculations!R113*(1+$D$246)","v":0},{"$f":"Calculations!S113*(1+$D$246)","v":0},{"$f":"Calculations!T113*(1+$D$246)","v":0},{"$f":"Calculations!U113*(1+$D$246)","v":0},{"$f":"Calculations!V113*(1+$D$246)","v":0},{"$f":"Calculations!W113*(1+$D$246)","v":0},{"$f":"Calculations!X113*(1+$D$246)","v":0},{"$f":"Calculations!Y113*(1+$D$246)","v":0}]
[null,null,{"$f":"'User Input'!D148","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G114*(1+$D$248)","v":0},{"$f":"Calculations!H114*(1+$D$248)","v":0},{"$f":"Calculations!I114*(1+$D$248)","v":0},{"$f":"Calculations!J114*(1+$D$248)","v":0},{"$f":"Calculations!K114*(1+$D$248)","v":0},{"$f":"Calculations!L114*(1+$D$248)","v":0},{"$f":"Calculations!M114*(1+$D$248)","v":0},{"$f":"Calculations!N114*(1+$D$248)","v":0},{"$f":"Calculations!O114*(1+$D$248)","v":0},{"$f":"Calculations!P114*(1+$D$248)","v":0},{"$f":"Calculations!Q114*(1+$D$248)","v":0},{"$f":"Calculations!R114*(1+$D$248)","v":0},{"$f":"Calculations!S114*(1+$D$248)","v":0},{"$f":"Calculations!T114*(1+$D$248)","v":0},{"$f":"Calculations!U114*(1+$D$248)","v":0},{"$f":"Calculations!V114*(1+$D$248)","v":0},{"$f":"Calculations!W114*(1+$D$248)","v":0},{"$f":"Calculations!X114*(1+$D$248)","v":0},{"$f":"Calculations!Y114*(1+$D$248)","v":0}]
[null,null,{"$f":"'User Input'!D149","v":"Call centre response"},0,0,0,{"$f":"Calculations!G115*(1+$D$245)","v":0},{"$f":"Calculations!H115*(1+$D$245)","v":0},{"$f":"Calculations!I115*(1+$D$245)","v":0},{"$f":"Calculations!J115*(1+$D$245)","v":0},{"$f":"Calculations!K115*(1+$D$245)","v":0},{"$f":"Calculations!L115*(1+$D$245)","v":0},{"$f":"Calculations!M115*(1+$D$245)","v":0},{"$f":"Calculations!N115*(1+$D$245)","v":0},{"$f":"Calculations!O115*(1+$D$245)","v":0},{"$f":"Calculations!P115*(1+$D$245)","v":0},{"$f":"Calculations!Q115*(1+$D$245)","v":0},{"$f":"Calculations!R115*(1+$D$245)","v":0},{"$f":"Calculations!S115*(1+$D$245)","v":0},{"$f":"Calculations!T115*(1+$D$245)","v":0},{"$f":"Calculations!U115*(1+$D$245)","v":0},{"$f":"Calculations!V115*(1+$D$245)","v":0},{"$f":"Calculations!W115*(1+$D$245)","v":0},{"$f":"Calculations!X115*(1+$D$245)","v":0},{"$f":"Calculations!Y115*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D151","v":"Network Outage Costs"},0,{"$f":"Calculations!E116*(1+$D$245)","v":0},{"$f":"Calculations!F116*(1+$D$245)","v":0},{"$f":"Calculations!G116*(1+$D$245)","v":0},{"$f":"Calculations!H116*(1+$D$245)","v":0},{"$f":"Calculations!I116*(1+$D$245)","v":0},{"$f":"Calculations!J116*(1+$D$245)","v":0},{"$f":"Calculations!K116*(1+$D$245)","v":0},{"$f":"Calculations!L116*(1+$D$245)","v":0},{"$f":"Calculations!M116*(1+$D$245)","v":0},{"$f":"Calculations!N116*(1+$D$245)","v":0},{"$f":"Calculations!O116*(1+$D$245)","v":0},{"$f":"Calculations!P116*(1+$D$245)","v":0},{"$f":"Calculations!Q116*(1+$D$245)","v":0},{"$f":"Calculations!R116*(1+$D$245)","v":0},{"$f":"Calculations!S116*(1+$D$245)","v":0},{"$f":"Calculations!T116*(1+$D$245)","v":0},{"$f":"Calculations!U116*(1+$D$245)","v":0},{"$f":"Calculations!V116*(1+$D$245)","v":0},{"$f":"Calculations!W116*(1+$D$245)","v":0},{"$f":"Calculations!X116*(1+$D$245)","v":0},{"$f":"Calculations!Y116*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D155","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E117*(1+$D$245)","v":0},{"$f":"Calculations!F117*(1+$D$245)","v":0},{"$f":"Calculations!G117*(1+$D$245)","v":0},{"$f":"Calculations!H117*(1+$D$245)","v":0},{"$f":"Calculations!I117*(1+$D$245)","v":0},{"$f":"Calculations!J117*(1+$D$245)","v":0},{"$f":"Calculations!K117*(1+$D$245)","v":0},{"$f":"Calculations!L117*(1+$D$245)","v":0},{"$f":"Calculations!M117*(1+$D$245)","v":0},{"$f":"Calculations!N117*(1+$D$245)","v":0},{"$f":"Calculations!O117*(1+$D$245)","v":0},{"$f":"Calculations!P117*(1+$D$245)","v":0},{"$f":"Calculations!Q117*(1+$D$245)","v":0},{"$f":"Calculations!R117*(1+$D$245)","v":0},{"$f":"Calculations!S117*(1+$D$245)","v":0},{"$f":"Calculations!T117*(1+$D$245)","v":0},{"$f":"Calculations!U117*(1+$D$245)","v":0},{"$f":"Calculations!V117*(1+$D$245)","v":0},{"$f":"Calculations!W117*(1+$D$245)","v":0},{"$f":"Calculations!X117*(1+$D$245)","v":0},{"$f":"Calculations!Y117*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D158","v":"Cost 1"},0,{"$f":"Calculations!E118*(1+$D$245)","v":0},{"$f":"Calculations!F118*(1+$D$245)","v":0},{"$f":"Calculations!G118*(1+$D$245)","v":0},{"$f":"Calculations!H118*(1+$D$245)","v":0},{"$f":"Calculations!I118*(1+$D$245)","v":0},{"$f":"Calculations!J118*(1+$D$245)","v":0},{"$f":"Calculations!K118*(1+$D$245)","v":0},{"$f":"Calculations!L118*(1+$D$245)","v":0},{"$f":"Calculations!M118*(1+$D$245)","v":0},{"$f":"Calculations!N118*(1+$D$245)","v":0},{"$f":"Calculations!O118*(1+$D$245)","v":0},{"$f":"Calculations!P118*(1+$D$245)","v":0},{"$f":"Calculations!Q118*(1+$D$245)","v":0},{"$f":"Calculations!R118*(1+$D$245)","v":0},{"$f":"Calculations!S118*(1+$D$245)","v":0},{"$f":"Calculations!T118*(1+$D$245)","v":0},{"$f":"Calculations!U118*(1+$D$245)","v":0},{"$f":"Calculations!V118*(1+$D$245)","v":0},{"$f":"Calculations!W118*(1+$D$245)","v":0},{"$f":"Calculations!X118*(1+$D$245)","v":0},{"$f":"Calculations!Y118*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D159","v":"Cost 2"},0,{"$f":"Calculations!E119*(1+$D$245)","v":0},{"$f":"Calculations!F119*(1+$D$245)","v":0},{"$f":"Calculations!G119*(1+$D$245)","v":0},{"$f":"Calculations!H119*(1+$D$245)","v":0},{"$f":"Calculations!I119*(1+$D$245)","v":0},{"$f":"Calculations!J119*(1+$D$245)","v":0},{"$f":"Calculations!K119*(1+$D$245)","v":0},{"$f":"Calculations!L119*(1+$D$245)","v":0},{"$f":"Calculations!M119*(1+$D$245)","v":0},{"$f":"Calculations!N119*(1+$D$245)","v":0},{"$f":"Calculations!O119*(1+$D$245)","v":0},{"$f":"Calculations!P119*(1+$D$245)","v":0},{"$f":"Calculations!Q119*(1+$D$245)","v":0},{"$f":"Calculations!R119*(1+$D$245)","v":0},{"$f":"Calculations!S119*(1+$D$245)","v":0},{"$f":"Calculations!T119*(1+$D$245)","v":0},{"$f":"Calculations!U119*(1+$D$245)","v":0},{"$f":"Calculations!V119*(1+$D$245)","v":0},{"$f":"Calculations!W119*(1+$D$245)","v":0},{"$f":"Calculations!X119*(1+$D$245)","v":0},{"$f":"Calculations!Y119*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D160","v":"Cost 3"},0,{"$f":"Calculations!E120*(1+$D$245)","v":0},{"$f":"Calculations!F120*(1+$D$245)","v":0},{"$f":"Calculations!G120*(1+$D$245)","v":0},{"$f":"Calculations!H120*(1+$D$245)","v":0},{"$f":"Calculations!I120*(1+$D$245)","v":0},{"$f":"Calculations!J120*(1+$D$245)","v":0},{"$f":"Calculations!K120*(1+$D$245)","v":0},{"$f":"Calculations!L120*(1+$D$245)","v":0},{"$f":"Calculations!M120*(1+$D$245)","v":0},{"$f":"Calculations!N120*(1+$D$245)","v":0},{"$f":"Calculations!O120*(1+$D$245)","v":0},{"$f":"Calculations!P120*(1+$D$245)","v":0},{"$f":"Calculations!Q120*(1+$D$245)","v":0},{"$f":"Calculations!R120*(1+$D$245)","v":0},{"$f":"Calculations!S120*(1+$D$245)","v":0},{"$f":"Calculations!T120*(1+$D$245)","v":0},{"$f":"Calculations!U120*(1+$D$245)","v":0},{"$f":"Calculations!V120*(1+$D$245)","v":0},{"$f":"Calculations!W120*(1+$D$245)","v":0},{"$f":"Calculations!X120*(1+$D$245)","v":0},{"$f":"Calculations!Y120*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D161","v":"Cost 4"},0,{"$f":"Calculations!E121*(1+$D$245)","v":0},{"$f":"Calculations!F121*(1+$D$245)","v":0},{"$f":"Calculations!G121*(1+$D$245)","v":0},{"$f":"Calculations!H121*(1+$D$245)","v":0},{"$f":"Calculations!I121*(1+$D$245)","v":0},{"$f":"Calculations!J121*(1+$D$245)","v":0},{"$f":"Calculations!K121*(1+$D$245)","v":0},{"$f":"Calculations!L121*(1+$D$245)","v":0},{"$f":"Calculations!M121*(1+$D$245)","v":0},{"$f":"Calculations!N121*(1+$D$245)","v":0},{"$f":"Calculations!O121*(1+$D$245)","v":0},{"$f":"Calculations!P121*(1+$D$245)","v":0},{"$f":"Calculations!Q121*(1+$D$245)","v":0},{"$f":"Calculations!R121*(1+$D$245)","v":0},{"$f":"Calculations!S121*(1+$D$245)","v":0},{"$f":"Calculations!T121*(1+$D$245)","v":0},{"$f":"Calculations!U121*(1+$D$245)","v":0},{"$f":"Calculations!V121*(1+$D$245)","v":0},{"$f":"Calculations!W121*(1+$D$245)","v":0},{"$f":"Calculations!X121*(1+$D$245)","v":0},{"$f":"Calculations!Y121*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D162","v":"Cost 5"},0,{"$f":"Calculations!E122*(1+$D$245)","v":0},{"$f":"Calculations!F122*(1+$D$245)","v":0},{"$f":"Calculations!G122*(1+$D$245)","v":0},{"$f":"Calculations!H122*(1+$D$245)","v":0},{"$f":"Calculations!I122*(1+$D$245)","v":0},{"$f":"Calculations!J122*(1+$D$245)","v":0},{"$f":"Calculations!K122*(1+$D$245)","v":0},{"$f":"Calculations!L122*(1+$D$245)","v":0},{"$f":"Calculations!M122*(1+$D$245)","v":0},{"$f":"Calculations!N122*(1+$D$245)","v":0},{"$f":"Calculations!O122*(1+$D$245)","v":0},{"$f":"Calculations!P122*(1+$D$245)","v":0},{"$f":"Calculations!Q122*(1+$D$245)","v":0},{"$f":"Calculations!R122*(1+$D$245)","v":0},{"$f":"Calculations!S122*(1+$D$245)","v":0},{"$f":"Calculations!T122*(1+$D$245)","v":0},{"$f":"Calculations!U122*(1+$D$245)","v":0},{"$f":"Calculations!V122*(1+$D$245)","v":0},{"$f":"Calculations!W122*(1+$D$245)","v":0},{"$f":"Calculations!X122*(1+$D$245)","v":0},{"$f":"Calculations!Y122*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D163","v":"Risk 1"},{"$f":"SUM(E362:Y362)","v":0},{"$f":"Calculations!E123*(1+$D$245)","v":0},{"$f":"Calculations!F123*(1+$D$245)","v":0},{"$f":"Calculations!G123*(1+$D$245)","v":0},{"$f":"Calculations!H123*(1+$D$245)","v":0},{"$f":"Calculations!I123*(1+$D$245)","v":0},{"$f":"Calculations!J123*(1+$D$245)","v":0},{"$f":"Calculations!K123*(1+$D$245)","v":0},{"$f":"Calculations!L123*(1+$D$245)","v":0},{"$f":"Calculations!M123*(1+$D$245)","v":0},{"$f":"Calculations!N123*(1+$D$245)","v":0},{"$f":"Calculations!O123*(1+$D$245)","v":0},{"$f":"Calculations!P123*(1+$D$245)","v":0},{"$f":"Calculations!Q123*(1+$D$245)","v":0},{"$f":"Calculations!R123*(1+$D$245)","v":0},{"$f":"Calculations!S123*(1+$D$245)","v":0},{"$f":"Calculations!T123*(1+$D$245)","v":0},{"$f":"Calculations!U123*(1+$D$245)","v":0},{"$f":"Calculations!V123*(1+$D$245)","v":0},{"$f":"Calculations!W123*(1+$D$245)","v":0},{"$f":"Calculations!X123*(1+$D$245)","v":0},{"$f":"Calculations!Y123*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D164","v":"Risk 2"},{"$f":"SUM(E363:Y363)","v":0},{"$f":"Calculations!E124*(1+$D$245)","v":0},{"$f":"Calculations!F124*(1+$D$245)","v":0},{"$f":"Calculations!G124*(1+$D$245)","v":0},{"$f":"Calculations!H124*(1+$D$245)","v":0},{"$f":"Calculations!I124*(1+$D$245)","v":0},{"$f":"Calculations!J124*(1+$D$245)","v":0},{"$f":"Calculations!K124*(1+$D$245)","v":0},{"$f":"Calculations!L124*(1+$D$245)","v":0},{"$f":"Calculations!M124*(1+$D$245)","v":0},{"$f":"Calculations!N124*(1+$D$245)","v":0},{"$f":"Calculations!O124*(1+$D$245)","v":0},{"$f":"Calculations!P124*(1+$D$245)","v":0},{"$f":"Calculations!Q124*(1+$D$245)","v":0},{"$f":"Calculations!R124*(1+$D$245)","v":0},{"$f":"Calculations!S124*(1+$D$245)","v":0},{"$f":"Calculations!T124*(1+$D$245)","v":0},{"$f":"Calculations!U124*(1+$D$245)","v":0},{"$f":"Calculations!V124*(1+$D$245)","v":0},{"$f":"Calculations!W124*(1+$D$245)","v":0},{"$f":"Calculations!X124*(1+$D$245)","v":0},{"$f":"Calculations!Y124*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D165","v":"Risk 3"},{"$f":"SUM(E364:Y364)","v":0},{"$f":"Calculations!E125*(1+$D$245)","v":0},{"$f":"Calculations!F125*(1+$D$245)","v":0},{"$f":"Calculations!G125*(1+$D$245)","v":0},{"$f":"Calculations!H125*(1+$D$245)","v":0},{"$f":"Calculations!I125*(1+$D$245)","v":0},{"$f":"Calculations!J125*(1+$D$245)","v":0},{"$f":"Calculations!K125*(1+$D$245)","v":0},{"$f":"Calculations!L125*(1+$D$245)","v":0},{"$f":"Calculations!M125*(1+$D$245)","v":0},{"$f":"Calculations!N125*(1+$D$245)","v":0},{"$f":"Calculations!O125*(1+$D$245)","v":0},{"$f":"Calculations!P125*(1+$D$245)","v":0},{"$f":"Calculations!Q125*(1+$D$245)","v":0},{"$f":"Calculations!R125*(1+$D$245)","v":0},{"$f":"Calculations!S125*(1+$D$245)","v":0},{"$f":"Calculations!T125*(1+$D$245)","v":0},{"$f":"Calculations!U125*(1+$D$245)","v":0},{"$f":"Calculations!V125*(1+$D$245)","v":0},{"$f":"Calculations!W125*(1+$D$245)","v":0},{"$f":"Calculations!X125*(1+$D$245)","v":0},{"$f":"Calculations!Y125*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D166","v":"Risk 4"},{"$f":"SUM(E365:Y365)","v":0},{"$f":"Calculations!E126*(1+$D$245)","v":0},{"$f":"Calculations!F126*(1+$D$245)","v":0},{"$f":"Calculations!G126*(1+$D$245)","v":0},{"$f":"Calculations!H126*(1+$D$245)","v":0},{"$f":"Calculations!I126*(1+$D$245)","v":0},{"$f":"Calculations!J126*(1+$D$245)","v":0},{"$f":"Calculations!K126*(1+$D$245)","v":0},{"$f":"Calculations!L126*(1+$D$245)","v":0},{"$f":"Calculations!M126*(1+$D$245)","v":0},{"$f":"Calculations!N126*(1+$D$245)","v":0},{"$f":"Calculations!O126*(1+$D$245)","v":0},{"$f":"Calculations!P126*(1+$D$245)","v":0},{"$f":"Calculations!Q126*(1+$D$245)","v":0},{"$f":"Calculations!R126*(1+$D$245)","v":0},{"$f":"Calculations!S126*(1+$D$245)","v":0},{"$f":"Calculations!T126*(1+$D$245)","v":0},{"$f":"Calculations!U126*(1+$D$245)","v":0},{"$f":"Calculations!V126*(1+$D$245)","v":0},{"$f":"Calculations!W126*(1+$D$245)","v":0},{"$f":"Calculations!X126*(1+$D$245)","v":0},{"$f":"Calculations!Y126*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D167","v":"Risk 5"},{"$f":"SUM(E366:Y366)","v":0},{"$f":"Calculations!E127*(1+$D$245)","v":0},{"$f":"Calculations!F127*(1+$D$245)","v":0},{"$f":"Calculations!G127*(1+$D$245)","v":0},{"$f":"Calculations!H127*(1+$D$245)","v":0},{"$f":"Calculations!I127*(1+$D$245)","v":0},{"$f":"Calculations!J127*(1+$D$245)","v":0},{"$f":"Calculations!K127*(1+$D$245)","v":0},{"$f":"Calculations!L127*(1+$D$245)","v":0},{"$f":"Calculations!M127*(1+$D$245)","v":0},{"$f":"Calculations!N127*(1+$D$245)","v":0},{"$f":"Calculations!O127*(1+$D$245)","v":0},{"$f":"Calculations!P127*(1+$D$245)","v":0},{"$f":"Calculations!Q127*(1+$D$245)","v":0},{"$f":"Calculations!R127*(1+$D$245)","v":0},{"$f":"Calculations!S127*(1+$D$245)","v":0},{"$f":"Calculations!T127*(1+$D$245)","v":0},{"$f":"Calculations!U127*(1+$D$245)","v":0},{"$f":"Calculations!V127*(1+$D$245)","v":0},{"$f":"Calculations!W127*(1+$D$245)","v":0},{"$f":"Calculations!X127*(1+$D$245)","v":0},{"$f":"Calculations!Y127*(1+$D$245)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E348:E366)","v":0},{"$f":"SUM(F348:F366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E367/(1+$D$243)^E$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'User Input'!D169","v":"Option 5: "}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E372:Y372)","v":0},{"$f":"Calculations!E133*(1+$D$244)","v":0},{"$f":"Calculations!F133*(1+$D$244)","v":0},{"$f":"Calculations!G133*(1+$D$244)","v":0},{"$f":"Calculations!H133*(1+$D$244)","v":0},{"$f":"Calculations!I133*(1+$D$244)","v":0},{"$f":"Calculations!J133*(1+$D$244)","v":0},{"$f":"Calculations!K133*(1+$D$244)","v":0},{"$f":"Calculations!L133*(1+$D$244)","v":0},{"$f":"Calculations!M133*(1+$D$244)","v":0},{"$f":"Calculations!N133*(1+$D$244)","v":0},{"$f":"Calculations!O133*(1+$D$244)","v":0},{"$f":"Calculations!P133*(1+$D$244)","v":0},{"$f":"Calculations!Q133*(1+$D$244)","v":0},{"$f":"Calculations!R133*(1+$D$244)","v":0},{"$f":"Calculations!S133*(1+$D$244)","v":0},{"$f":"Calculations!T133*(1+$D$244)","v":0},{"$f":"Calculations!U133*(1+$D$244)","v":0},{"$f":"Calculations!V133*(1+$D$244)","v":0},{"$f":"Calculations!W133*(1+$D$244)","v":0},{"$f":"Calculations!X133*(1+$D$244)","v":0},{"$f":"Calculations!Y133*(1+$D$244)","v":0}]
[null,null,{"$f":"'User Input'!D172","v":"Annual Maintenance Costs"},{"$f":"SUM(E373:Y373)","v":0},{"$f":"Calculations!E134*(1+$D$245)","v":0},{"$f":"Calculations!F134*(1+$D$245)","v":0},{"$f":"Calculations!G134*(1+$D$245)","v":0},{"$f":"Calculations!H134*(1+$D$245)","v":0},{"$f":"Calculations!I134*(1+$D$245)","v":0},{"$f":"Calculations!J134*(1+$D$245)","v":0},{"$f":"Calculations!K134*(1+$D$245)","v":0},{"$f":"Calculations!L134*(1+$D$245)","v":0},{"$f":"Calculations!M134*(1+$D$245)","v":0},{"$f":"Calculations!N134*(1+$D$245)","v":0},{"$f":"Calculations!O134*(1+$D$245)","v":0},{"$f":"Calculations!P134*(1+$D$245)","v":0},{"$f":"Calculations!Q134*(1+$D$245)","v":0},{"$f":"Calculations!R134*(1+$D$245)","v":0},{"$f":"Calculations!S134*(1+$D$245)","v":0},{"$f":"Calculations!T134*(1+$D$245)","v":0},{"$f":"Calculations!U134*(1+$D$245)","v":0},{"$f":"Calculations!V134*(1+$D$245)","v":0},{"$f":"Calculations!W134*(1+$D$245)","v":0},{"$f":"Calculations!X134*(1+$D$245)","v":0},{"$f":"Calculations!Y134*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D174","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D175","v":"SAIFI sustained"},{"$f":"SUM(E375:Y375)","v":0},0,0,{"$f":"Calculations!G136*(1+$D$247)","v":0},{"$f":"Calculations!H136*(1+$D$247)","v":0},{"$f":"Calculations!I136*(1+$D$247)","v":0},{"$f":"Calculations!J136*(1+$D$247)","v":0},{"$f":"Calculations!K136*(1+$D$247)","v":0},{"$f":"Calculations!L136*(1+$D$247)","v":0},{"$f":"Calculations!M136*(1+$D$247)","v":0},{"$f":"Calculations!N136*(1+$D$247)","v":0},{"$f":"Calculations!O136*(1+$D$247)","v":0},{"$f":"Calculations!P136*(1+$D$247)","v":0},{"$f":"Calculations!Q136*(1+$D$247)","v":0},{"$f":"Calculations!R136*(1+$D$247)","v":0},{"$f":"Calculations!S136*(1+$D$247)","v":0},{"$f":"Calculations!T136*(1+$D$247)","v":0},{"$f":"Calculations!U136*(1+$D$247)","v":0},{"$f":"Calculations!V136*(1+$D$247)","v":0},{"$f":"Calculations!W136*(1+$D$247)","v":0},{"$f":"Calculations!X136*(1+$D$247)","v":0},{"$f":"Calculations!Y136*(1+$D$247)","v":0}]
[null,null,{"$f":"'User Input'!D176","v":"SAIDI accidental"},0,0,0,{"$f":"Calculations!G137*(1+$D$246)","v":0},{"$f":"Calculations!H137*(1+$D$246)","v":0},{"$f":"Calculations!I137*(1+$D$246)","v":0},{"$f":"Calculations!J137*(1+$D$246)","v":0},{"$f":"Calculations!K137*(1+$D$246)","v":0},{"$f":"Calculations!L137*(1+$D$246)","v":0},{"$f":"Calculations!M137*(1+$D$246)","v":0},{"$f":"Calculations!N137*(1+$D$246)","v":0},{"$f":"Calculations!O137*(1+$D$246)","v":0},{"$f":"Calculations!P137*(1+$D$246)","v":0},{"$f":"Calculations!Q137*(1+$D$246)","v":0},{"$f":"Calculations!R137*(1+$D$246)","v":0},{"$f":"Calculations!S137*(1+$D$246)","v":0},{"$f":"Calculations!T137*(1+$D$246)","v":0},{"$f":"Calculations!U137*(1+$D$246)","v":0},{"$f":"Calculations!V137*(1+$D$246)","v":0},{"$f":"Calculations!W137*(1+$D$246)","v":0},{"$f":"Calculations!X137*(1+$D$246)","v":0},{"$f":"Calculations!Y137*(1+$D$246)","v":0}]
[null,null,{"$f":"'User Input'!D177","v":"MAIFI momentary"},0,0,0,{"$f":"Calculations!G138*(1+$D$248)","v":0},{"$f":"Calculations!H138*(1+$D$248)","v":0},{"$f":"Calculations!I138*(1+$D$248)","v":0},{"$f":"Calculations!J138*(1+$D$248)","v":0},{"$f":"Calculations!K138*(1+$D$248)","v":0},{"$f":"Calculations!L138*(1+$D$248)","v":0},{"$f":"Calculations!M138*(1+$D$248)","v":0},{"$f":"Calculations!N138*(1+$D$248)","v":0},{"$f":"Calculations!O138*(1+$D$248)","v":0},{"$f":"Calculations!P138*(1+$D$248)","v":0},{"$f":"Calculations!Q138*(1+$D$248)","v":0},{"$f":"Calculations!R138*(1+$D$248)","v":0},{"$f":"Calculations!S138*(1+$D$248)","v":0},{"$f":"Calculations!T138*(1+$D$248)","v":0},{"$f":"Calculations!U138*(1+$D$248)","v":0},{"$f":"Calculations!V138*(1+$D$248)","v":0},{"$f":"Calculations!W138*(1+$D$248)","v":0},{"$f":"Calculations!X138*(1+$D$248)","v":0},{"$f":"Calculations!Y138*(1+$D$248)","v":0}]
[null,null,{"$f":"'User Input'!D178","v":"Call centre response"},0,0,0,{"$f":"Calculations!G139*(1+$D$245)","v":0},{"$f":"Calculations!H139*(1+$D$245)","v":0},{"$f":"Calculations!I139*(1+$D$245)","v":0},{"$f":"Calculations!J139*(1+$D$245)","v":0},{"$f":"Calculations!K139*(1+$D$245)","v":0},{"$f":"Calculations!L139*(1+$D$245)","v":0},{"$f":"Calculations!M139*(1+$D$245)","v":0},{"$f":"Calculations!N139*(1+$D$245)","v":0},{"$f":"Calculations!O139*(1+$D$245)","v":0},{"$f":"Calculations!P139*(1+$D$245)","v":0},{"$f":"Calculations!Q139*(1+$D$245)","v":0},{"$f":"Calculations!R139*(1+$D$245)","v":0},{"$f":"Calculations!S139*(1+$D$245)","v":0},{"$f":"Calculations!T139*(1+$D$245)","v":0},{"$f":"Calculations!U139*(1+$D$245)","v":0},{"$f":"Calculations!V139*(1+$D$245)","v":0},{"$f":"Calculations!W139*(1+$D$245)","v":0},{"$f":"Calculations!X139*(1+$D$245)","v":0},{"$f":"Calculations!Y139*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D180","v":"Network Outage Costs"},0,{"$f":"Calculations!E140*(1+$D$245)","v":0},{"$f":"Calculations!F140*(1+$D$245)","v":0},{"$f":"Calculations!G140*(1+$D$245)","v":0},{"$f":"Calculations!H140*(1+$D$245)","v":0},{"$f":"Calculations!I140*(1+$D$245)","v":0},{"$f":"Calculations!J140*(1+$D$245)","v":0},{"$f":"Calculations!K140*(1+$D$245)","v":0},{"$f":"Calculations!L140*(1+$D$245)","v":0},{"$f":"Calculations!M140*(1+$D$245)","v":0},{"$f":"Calculations!N140*(1+$D$245)","v":0},{"$f":"Calculations!O140*(1+$D$245)","v":0},{"$f":"Calculations!P140*(1+$D$245)","v":0},{"$f":"Calculations!Q140*(1+$D$245)","v":0},{"$f":"Calculations!R140*(1+$D$245)","v":0},{"$f":"Calculations!S140*(1+$D$245)","v":0},{"$f":"Calculations!T140*(1+$D$245)","v":0},{"$f":"Calculations!U140*(1+$D$245)","v":0},{"$f":"Calculations!V140*(1+$D$245)","v":0},{"$f":"Calculations!W140*(1+$D$245)","v":0},{"$f":"Calculations!X140*(1+$D$245)","v":0},{"$f":"Calculations!Y140*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D184","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E141*(1+$D$245)","v":0},{"$f":"Calculations!F141*(1+$D$245)","v":0},{"$f":"Calculations!G141*(1+$D$245)","v":0},{"$f":"Calculations!H141*(1+$D$245)","v":0},{"$f":"Calculations!I141*(1+$D$245)","v":0},{"$f":"Calculations!J141*(1+$D$245)","v":0},{"$f":"Calculations!K141*(1+$D$245)","v":0},{"$f":"Calculations!L141*(1+$D$245)","v":0},{"$f":"Calculations!M141*(1+$D$245)","v":0},{"$f":"Calculations!N141*(1+$D$245)","v":0},{"$f":"Calculations!O141*(1+$D$245)","v":0},{"$f":"Calculations!P141*(1+$D$245)","v":0},{"$f":"Calculations!Q141*(1+$D$245)","v":0},{"$f":"Calculations!R141*(1+$D$245)","v":0},{"$f":"Calculations!S141*(1+$D$245)","v":0},{"$f":"Calculations!T141*(1+$D$245)","v":0},{"$f":"Calculations!U141*(1+$D$245)","v":0},{"$f":"Calculations!V141*(1+$D$245)","v":0},{"$f":"Calculations!W141*(1+$D$245)","v":0},{"$f":"Calculations!X141*(1+$D$245)","v":0},{"$f":"Calculations!Y141*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D187","v":"Cost 1"},0,{"$f":"Calculations!E142*(1+$D$245)","v":0},{"$f":"Calculations!F142*(1+$D$245)","v":0},{"$f":"Calculations!G142*(1+$D$245)","v":0},{"$f":"Calculations!H142*(1+$D$245)","v":0},{"$f":"Calculations!I142*(1+$D$245)","v":0},{"$f":"Calculations!J142*(1+$D$245)","v":0},{"$f":"Calculations!K142*(1+$D$245)","v":0},{"$f":"Calculations!L142*(1+$D$245)","v":0},{"$f":"Calculations!M142*(1+$D$245)","v":0},{"$f":"Calculations!N142*(1+$D$245)","v":0},{"$f":"Calculations!O142*(1+$D$245)","v":0},{"$f":"Calculations!P142*(1+$D$245)","v":0},{"$f":"Calculations!Q142*(1+$D$245)","v":0},{"$f":"Calculations!R142*(1+$D$245)","v":0},{"$f":"Calculations!S142*(1+$D$245)","v":0},{"$f":"Calculations!T142*(1+$D$245)","v":0},{"$f":"Calculations!U142*(1+$D$245)","v":0},{"$f":"Calculations!V142*(1+$D$245)","v":0},{"$f":"Calculations!W142*(1+$D$245)","v":0},{"$f":"Calculations!X142*(1+$D$245)","v":0},{"$f":"Calculations!Y142*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D188","v":"Cost 2"},0,{"$f":"Calculations!E143*(1+$D$245)","v":0},{"$f":"Calculations!F143*(1+$D$245)","v":0},{"$f":"Calculations!G143*(1+$D$245)","v":0},{"$f":"Calculations!H143*(1+$D$245)","v":0},{"$f":"Calculations!I143*(1+$D$245)","v":0},{"$f":"Calculations!J143*(1+$D$245)","v":0},{"$f":"Calculations!K143*(1+$D$245)","v":0},{"$f":"Calculations!L143*(1+$D$245)","v":0},{"$f":"Calculations!M143*(1+$D$245)","v":0},{"$f":"Calculations!N143*(1+$D$245)","v":0},{"$f":"Calculations!O143*(1+$D$245)","v":0},{"$f":"Calculations!P143*(1+$D$245)","v":0},{"$f":"Calculations!Q143*(1+$D$245)","v":0},{"$f":"Calculations!R143*(1+$D$245)","v":0},{"$f":"Calculations!S143*(1+$D$245)","v":0},{"$f":"Calculations!T143*(1+$D$245)","v":0},{"$f":"Calculations!U143*(1+$D$245)","v":0},{"$f":"Calculations!V143*(1+$D$245)","v":0},{"$f":"Calculations!W143*(1+$D$245)","v":0},{"$f":"Calculations!X143*(1+$D$245)","v":0},{"$f":"Calculations!Y143*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D189","v":"Cost 3"},0,{"$f":"Calculations!E144*(1+$D$245)","v":0},{"$f":"Calculations!F144*(1+$D$245)","v":0},{"$f":"Calculations!G144*(1+$D$245)","v":0},{"$f":"Calculations!H144*(1+$D$245)","v":0},{"$f":"Calculations!I144*(1+$D$245)","v":0},{"$f":"Calculations!J144*(1+$D$245)","v":0},{"$f":"Calculations!K144*(1+$D$245)","v":0},{"$f":"Calculations!L144*(1+$D$245)","v":0},{"$f":"Calculations!M144*(1+$D$245)","v":0},{"$f":"Calculations!N144*(1+$D$245)","v":0},{"$f":"Calculations!O144*(1+$D$245)","v":0},{"$f":"Calculations!P144*(1+$D$245)","v":0},{"$f":"Calculations!Q144*(1+$D$245)","v":0},{"$f":"Calculations!R144*(1+$D$245)","v":0},{"$f":"Calculations!S144*(1+$D$245)","v":0},{"$f":"Calculations!T144*(1+$D$245)","v":0},{"$f":"Calculations!U144*(1+$D$245)","v":0},{"$f":"Calculations!V144*(1+$D$245)","v":0},{"$f":"Calculations!W144*(1+$D$245)","v":0},{"$f":"Calculations!X144*(1+$D$245)","v":0},{"$f":"Calculations!Y144*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D190","v":"Cost 4"},0,{"$f":"Calculations!E145*(1+$D$245)","v":0},{"$f":"Calculations!F145*(1+$D$245)","v":0},{"$f":"Calculations!G145*(1+$D$245)","v":0},{"$f":"Calculations!H145*(1+$D$245)","v":0},{"$f":"Calculations!I145*(1+$D$245)","v":0},{"$f":"Calculations!J145*(1+$D$245)","v":0},{"$f":"Calculations!K145*(1+$D$245)","v":0},{"$f":"Calculations!L145*(1+$D$245)","v":0},{"$f":"Calculations!M145*(1+$D$245)","v":0},{"$f":"Calculations!N145*(1+$D$245)","v":0},{"$f":"Calculations!O145*(1+$D$245)","v":0},{"$f":"Calculations!P145*(1+$D$245)","v":0},{"$f":"Calculations!Q145*(1+$D$245)","v":0},{"$f":"Calculations!R145*(1+$D$245)","v":0},{"$f":"Calculations!S145*(1+$D$245)","v":0},{"$f":"Calculations!T145*(1+$D$245)","v":0},{"$f":"Calculations!U145*(1+$D$245)","v":0},{"$f":"Calculations!V145*(1+$D$245)","v":0},{"$f":"Calculations!W145*(1+$D$245)","v":0},{"$f":"Calculations!X145*(1+$D$245)","v":0},{"$f":"Calculations!Y145*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D191","v":"Cost 5"},0,{"$f":"Calculations!E146*(1+$D$245)","v":0},{"$f":"Calculations!F146*(1+$D$245)","v":0},{"$f":"Calculations!G146*(1+$D$245)","v":0},{"$f":"Calculations!H146*(1+$D$245)","v":0},{"$f":"Calculations!I146*(1+$D$245)","v":0},{"$f":"Calculations!J146*(1+$D$245)","v":0},{"$f":"Calculations!K146*(1+$D$245)","v":0},{"$f":"Calculations!L146*(1+$D$245)","v":0},{"$f":"Calculations!M146*(1+$D$245)","v":0},{"$f":"Calculations!N146*(1+$D$245)","v":0},{"$f":"Calculations!O146*(1+$D$245)","v":0},{"$f":"Calculations!P146*(1+$D$245)","v":0},{"$f":"Calculations!Q146*(1+$D$245)","v":0},{"$f":"Calculations!R146*(1+$D$245)","v":0},{"$f":"Calculations!S146*(1+$D$245)","v":0},{"$f":"Calculations!T146*(1+$D$245)","v":0},{"$f":"Calculations!U146*(1+$D$245)","v":0},{"$f":"Calculations!V146*(1+$D$245)","v":0},{"$f":"Calculations!W146*(1+$D$245)","v":0},{"$f":"Calculations!X146*(1+$D$245)","v":0},{"$f":"Calculations!Y146*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D192","v":"Risk 1"},{"$f":"SUM(E386:Y386)","v":0},{"$f":"Calculations!E147*(1+$D$245)","v":0},{"$f":"Calculations!F147*(1+$D$245)","v":0},{"$f":"Calculations!G147*(1+$D$245)","v":0},{"$f":"Calculations!H147*(1+$D$245)","v":0},{"$f":"Calculations!I147*(1+$D$245)","v":0},{"$f":"Calculations!J147*(1+$D$245)","v":0},{"$f":"Calculations!K147*(1+$D$245)","v":0},{"$f":"Calculations!L147*(1+$D$245)","v":0},{"$f":"Calculations!M147*(1+$D$245)","v":0},{"$f":"Calculations!N147*(1+$D$245)","v":0},{"$f":"Calculations!O147*(1+$D$245)","v":0},{"$f":"Calculations!P147*(1+$D$245)","v":0},{"$f":"Calculations!Q147*(1+$D$245)","v":0},{"$f":"Calculations!R147*(1+$D$245)","v":0},{"$f":"Calculations!S147*(1+$D$245)","v":0},{"$f":"Calculations!T147*(1+$D$245)","v":0},{"$f":"Calculations!U147*(1+$D$245)","v":0},{"$f":"Calculations!V147*(1+$D$245)","v":0},{"$f":"Calculations!W147*(1+$D$245)","v":0},{"$f":"Calculations!X147*(1+$D$245)","v":0},{"$f":"Calculations!Y147*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D193","v":"Risk 2"},{"$f":"SUM(E387:Y387)","v":0},{"$f":"Calculations!E148*(1+$D$245)","v":0},{"$f":"Calculations!F148*(1+$D$245)","v":0},{"$f":"Calculations!G148*(1+$D$245)","v":0},{"$f":"Calculations!H148*(1+$D$245)","v":0},{"$f":"Calculations!I148*(1+$D$245)","v":0},{"$f":"Calculations!J148*(1+$D$245)","v":0},{"$f":"Calculations!K148*(1+$D$245)","v":0},{"$f":"Calculations!L148*(1+$D$245)","v":0},{"$f":"Calculations!M148*(1+$D$245)","v":0},{"$f":"Calculations!N148*(1+$D$245)","v":0},{"$f":"Calculations!O148*(1+$D$245)","v":0},{"$f":"Calculations!P148*(1+$D$245)","v":0},{"$f":"Calculations!Q148*(1+$D$245)","v":0},{"$f":"Calculations!R148*(1+$D$245)","v":0},{"$f":"Calculations!S148*(1+$D$245)","v":0},{"$f":"Calculations!T148*(1+$D$245)","v":0},{"$f":"Calculations!U148*(1+$D$245)","v":0},{"$f":"Calculations!V148*(1+$D$245)","v":0},{"$f":"Calculations!W148*(1+$D$245)","v":0},{"$f":"Calculations!X148*(1+$D$245)","v":0},{"$f":"Calculations!Y148*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D194","v":"Risk 3"},{"$f":"SUM(E388:Y388)","v":0},{"$f":"Calculations!E149*(1+$D$245)","v":0},{"$f":"Calculations!F149*(1+$D$245)","v":0},{"$f":"Calculations!G149*(1+$D$245)","v":0},{"$f":"Calculations!H149*(1+$D$245)","v":0},{"$f":"Calculations!I149*(1+$D$245)","v":0},{"$f":"Calculations!J149*(1+$D$245)","v":0},{"$f":"Calculations!K149*(1+$D$245)","v":0},{"$f":"Calculations!L149*(1+$D$245)","v":0},{"$f":"Calculations!M149*(1+$D$245)","v":0},{"$f":"Calculations!N149*(1+$D$245)","v":0},{"$f":"Calculations!O149*(1+$D$245)","v":0},{"$f":"Calculations!P149*(1+$D$245)","v":0},{"$f":"Calculations!Q149*(1+$D$245)","v":0},{"$f":"Calculations!R149*(1+$D$245)","v":0},{"$f":"Calculations!S149*(1+$D$245)","v":0},{"$f":"Calculations!T149*(1+$D$245)","v":0},{"$f":"Calculations!U149*(1+$D$245)","v":0},{"$f":"Calculations!V149*(1+$D$245)","v":0},{"$f":"Calculations!W149*(1+$D$245)","v":0},{"$f":"Calculations!X149*(1+$D$245)","v":0},{"$f":"Calculations!Y149*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D195","v":"Risk 4"},{"$f":"SUM(E389:Y389)","v":0},{"$f":"Calculations!E150*(1+$D$245)","v":0},{"$f":"Calculations!F150*(1+$D$245)","v":0},{"$f":"Calculations!G150*(1+$D$245)","v":0},{"$f":"Calculations!H150*(1+$D$245)","v":0},{"$f":"Calculations!I150*(1+$D$245)","v":0},{"$f":"Calculations!J150*(1+$D$245)","v":0},{"$f":"Calculations!K150*(1+$D$245)","v":0},{"$f":"Calculations!L150*(1+$D$245)","v":0},{"$f":"Calculations!M150*(1+$D$245)","v":0},{"$f":"Calculations!N150*(1+$D$245)","v":0},{"$f":"Calculations!O150*(1+$D$245)","v":0},{"$f":"Calculations!P150*(1+$D$245)","v":0},{"$f":"Calculations!Q150*(1+$D$245)","v":0},{"$f":"Calculations!R150*(1+$D$245)","v":0},{"$f":"Calculations!S150*(1+$D$245)","v":0},{"$f":"Calculations!T150*(1+$D$245)","v":0},{"$f":"Calculations!U150*(1+$D$245)","v":0},{"$f":"Calculations!V150*(1+$D$245)","v":0},{"$f":"Calculations!W150*(1+$D$245)","v":0},{"$f":"Calculations!X150*(1+$D$245)","v":0},{"$f":"Calculations!Y150*(1+$D$245)","v":0}]
[null,null,{"$f":"'User Input'!D196","v":"Risk 5"},{"$f":"SUM(E390:Y390)","v":0},{"$f":"Calculations!E151*(1+$D$245)","v":0},{"$f":"Calculations!F151*(1+$D$245)","v":0},{"$f":"Calculations!G151*(1+$D$245)","v":0},{"$f":"Calculations!H151*(1+$D$245)","v":0},{"$f":"Calculations!I151*(1+$D$245)","v":0},{"$f":"Calculations!J151*(1+$D$245)","v":0},{"$f":"Calculations!K151*(1+$D$245)","v":0},{"$f":"Calculations!L151*(1+$D$245)","v":0},{"$f":"Calculations!M151*(1+$D$245)","v":0},{"$f":"Calculations!N151*(1+$D$245)","v":0},{"$f":"Calculations!O151*(1+$D$245)","v":0},{"$f":"Calculations!P151*(1+$D$245)","v":0},{"$f":"Calculations!Q151*(1+$D$245)","v":0},{"$f":"Calculations!R151*(1+$D$245)","v":0},{"$f":"Calculations!S151*(1+$D$245)","v":0},{"$f":"Calculations!T151*(1+$D$245)","v":0},{"$f":"Calculations!U151*(1+$D$245)","v":0},{"$f":"Calculations!V151*(1+$D$245)","v":0},{"$f":"Calculations!W151*(1+$D$245)","v":0},{"$f":"Calculations!X151*(1+$D$245)","v":0},{"$f":"Calculations!Y151*(1+$D$245)","v":0}]
[null,null,"Total Costs",0,{"$f":"SUM(E372:E390)","v":0},{"$f":"SUM(F372:F390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value (PV) of Total Costs",0,{"$f":"E391/(1+$D$243)^E$237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Summary"]
[]
[null,null,"Total Costs"]
[]
[1,null,{"$f":"B250","v":"\"Status Quo\" Reference Case"},null,{"$f":"E271","v":1159.218089552239},1190.5169779701494,13616.488610011163,13984.133802481465,14361.705415148463,14749.471461357471,15147.707190814122,15556.695284966103,15976.726057660191,16408.097661217016,16851.116298069875,17306.096438117758,17773.361041946941,18253.241790079504,18746.079318411652,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[2,null,{"$f":"B274","v":"Option 1: RTS Redevelopment"},null,{"$f":"E295","v":720.10301492537326},3952.6862039796742,5075.0986051231675,4501.7880148866425,3327.3411026475701,3417.1793124190544,3509.443153854369,3604.1981190084366,3701.5114682216654,3801.4522778636497,3904.0914893659678,4009.5019595788485,4117.7585124874786,4228.9379923246397,4343.119318117404,4460.383539706575,4580.813895278653,4704.4958704511755,4831.5172589533577,4961.968224945098,5095.9413670186159]
[3,null,{"$f":"B298","v":"Option 2: "},null,{"$f":"E319","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B322","v":"Option 3: "},null,{"$f":"E343","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B346","v":"Option 4: "},null,{"$f":"E367","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B370","v":"Option 5: "},null,{"$f":"E391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"PV of Total Costs"]
[]
[1,null,{"$f":"B250","v":"\"Status Quo\" Reference Case"},null,{"$f":"E272","v":1159.218089552239},1110.349727634909,11844.41242845823,11345.095657551392,10866.828241284535,10408.722816451424,9969.9294278078814,9549.6339510899961,9147.0565825120575,8761.4503919416911,8392.0999370678201,8038.31993599016,7699.4539957674833,7374.8733945655704,7063.9759151453454,6158.6309013102718,5899.0057224824195,5650.325384246823,5412.1284924654801,5183.973103676597,4965.4359051257834]
[2,null,{"$f":"B274","v":"Option 1: RTS Redevelopment"},null,{"$f":"E296","v":720.10301492537326},3686.5194963436616,4414.6154501224664,3652.2258997439285,2517.6428019822088,2411.5082611786311,2309.8479614162038,2212.4732851841463,2119.2035663907095,2029.8657551606584,1944.2940967636596,1862.329824077857,1783.8208630180559,1708.6215503819653,1636.5923635910069,1567.5996618242536,1501.5154380652011,1438.217081601344,1377.5871505358891,1319.5131538895337,1263.8873428880352]
[3,null,{"$f":"B298","v":"Option 2: "},null,{"$f":"E320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B322","v":"Option 3: "},null,{"$f":"E344","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B346","v":"Option 4: "},null,{"$f":"E368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B370","v":"Option 5: "},null,{"$f":"E392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,{"$f":"B250","v":"\"Status Quo\" Reference Case"},{"$f":"B274","v":"Option 1: RTS Redevelopment"},{"$f":"B298","v":"Option 2: "},{"$f":"B322","v":"Option 3: "},{"$f":"B346","v":"Option 4: "},{"$f":"B370","v":"Option 5: "}]
[]
[null,null,{"$f":"C252","v":"Capital Costs"},{"$f":"D252","v":0},{"$f":"D276","v":7463.500399784275},{"$f":"D300","v":0},{"$f":"D324","v":0},{"$f":"D348","v":0},{"$f":"D372","v":0}]
[null,null,{"$f":"C253","v":"Annual Maintenance Costs"},{"$f":"D253","v":0},{"$f":"D277","v":0},{"$f":"D301","v":0},{"$f":"D325","v":0},{"$f":"D349","v":0},{"$f":"D373","v":0}]
[null,null,{"$f":"C254","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(D255:D258)","v":302487.24777493253},{"$f":"SUM(D279:D282)","v":72020.773279745845},{"$f":"SUM(D303:D306)","v":0},{"$f":"SUM(D327:D330)","v":0},{"$f":"SUM(D351:D354)","v":0},{"$f":"SUM(D375:D378)","v":0}]
[null,null,{"$f":"C259","v":"Network Outage Costs"},{"$f":"D259","v":21092.242762405018},{"$f":"D283","v":5365.0570216272909},{"$f":"D307","v":0},{"$f":"D331","v":0},{"$f":"D355","v":0},{"$f":"D379","v":0}]
[null,null,{"$f":"C260","v":"Loss of F Factor Benefit"},{"$f":"D260","v":0},0,0,0,0,0]
[null,null,{"$f":"C261","v":"Cost 1"},0,0,0,0,0,0]
[null,null,"Cost 2",0,0,0,0,0,0]
[null,null,"Cost 3",0,0,0,0,0,0]
[null,null,"Cost 4",0,0,0,0,0,0]
[null,null,"Cost 5",0,0,0,0,0,0]
[null,null,"Other Costs",{"$f":"SUM(D266:D270)","v":0},{"$f":"SUM(D290:D294)","v":0},{"$f":"SUM(D314:D318)","v":0},{"$f":"SUM(D338:D342)","v":0},{"$f":"SUM(D362:D366)","v":0},{"$f":"SUM(D386:D390)","v":0}]
[null,null,{"$f":"C271","v":"Total Costs"},{"$f":"SUM(D418:D428)","v":323579.49053733755},84849.330701157407,0,0,0,0]
[]
[null,null,"PV of Total Costs",{"$f":"IF(D429=0,\" \",D272)","v":156000.92000212811},{"$f":"IF(E429=0,\" \",D296)","v":43477.98401908479},{"$f":"IF(F429=0,\" \",D320)","v":" "},{"$f":"IF(G429=0,\" \",D344)","v":" "},{"$f":"IF(H429=0,\" \",D368)","v":" "},{"$f":"IF(I429=0,\" \",D392)","v":" "}]
[]
[null,null,"Least Cost (PV)",{"$f":"MIN(D431:I431)","v":43477.98401908479}]
[null,null,"Least Cost Option",{"$f":"IF(D433=D431,D416,IF(D433=E431,E416,IF(D433=F431,F416,IF(D433=G431,G416,IF(D433=H431,H416,IF(D433=I431,I416,\"N/A\"))))))","v":"Option 1: RTS Redevelopment"}]
[]
[]
[]
[null,"Graph & Working Data"]
[]
[null,null,null,null,{"$f":"E235","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"Annual 'Status Quo' carrying costs",{"$f":"E448","v":72.10336517014926},146.15352119989257,993.09911274258684,1862.9122352569339,2756.2103120791685,3673.6274369756029,4615.8148242442412,5583.4412709691333,6577.1936317555965,7597.7773062832948,8645.91674002324,9722.3559384741657,10827.858995283266,11963.210634626212,13129.216768231416,14219.17938977863,15338.571002107617,16488.186187969488,17668.84098384963,18881.373459218532,20126.644311422398]
[null,null,null,{"$f":"D434&+\" annual carrying costs\"","v":"Option 1: RTS Redevelopment annual carrying costs"},{"$f":"E453","v":44.790407528358216},290.64748941589392,606.31862265455493,886.329837180504,1093.290453765183,1305.8390069976481,1524.1263711673898,1748.3074941697146,1978.5415074931022,2214.9918391762212,2457.826329814784,2707.2173517005886,2963.3419311773096,3226.3818742999019,3496.5238958868044,3773.9597520565535,4058.8863763428858,4351.5060194849493,4652.0263929918483,4960.6608165834332,5277.6283696119917]
[null,null,null,{"$f":"D434&+\" PV of costs\"","v":"Option 1: RTS Redevelopment PV of costs"},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,5)","v":720.10301492537326},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,6)","v":3686.5194963436616},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,7)","v":4414.6154501224664},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,8)","v":3652.2258997439285},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,9)","v":2517.6428019822088},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,10)","v":2411.5082611786311},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,11)","v":2309.8479614162038},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,12)","v":2212.4732851841463},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,13)","v":2119.2035663907095},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,14)","v":2029.8657551606584},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,15)","v":1944.2940967636596},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,16)","v":1862.329824077857},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,17)","v":1783.8208630180559},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,18)","v":1708.6215503819653},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,19)","v":1636.5923635910069},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,20)","v":1567.5996618242536},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,21)","v":1501.5154380652011},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,22)","v":1438.217081601344},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,23)","v":1377.5871505358891},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,24)","v":1319.5131538895337},{"$f":"VLOOKUP($B$450,$A$408:$Y$413,25)","v":1263.8873428880352}]
[]
[null,null,null,{"$f":"B250","v":"\"Status Quo\" Reference Case"}]
[null,null,null,"Annual Costs",{"$f":"E271","v":1159.218089552239},1190.5169779701494,13616.488610011163,13984.133802481465,14361.705415148463,14749.471461357471,15147.707190814122,15556.695284966103,15976.726057660191,16408.097661217016,16851.116298069875,17306.096438117758,17773.361041946941,18253.241790079504,18746.079318411652,17523.514815871593,17996.649715900126,18482.559258229427,18981.588358201625,19494.091243873067,20020.431707457639]
[null,null,null,"Cumulative Costs",{"$f":"E446","v":1159.218089552239},{"$f":"F446+E447","v":2349.7350675223884},15966.223677533551,29950.357480015016,44312.062895163479,59061.534356520948,74209.24154733507,89765.936832301173,105742.66288996136,122150.76055117838,139001.87684924825,156307.97328736601,174081.33432931296,192334.57611939247,211080.65543780412,228604.17025367572,246600.81996957585,265083.3792278053,284064.96758600691,303559.05882987997,323579.49053733761]
[null,null,null,"Funding Costs",{"$f":"E447*'Administrator Input'!$F$22","v":72.10336517014926},{"$f":"F447*'Administrator Input'!$F$22","v":146.15352119989257},{"$f":"G447*'Administrator Input'!$F$22","v":993.09911274258684},{"$f":"H447*'Administrator Input'!$F$22","v":1862.9122352569339},{"$f":"I447*'Administrator Input'!$F$22","v":2756.2103120791685},{"$f":"J447*'Administrator Input'!$F$22","v":3673.6274369756029},{"$f":"K447*'Administrator Input'!$F$22","v":4615.8148242442412},{"$f":"L447*'Administrator Input'!$F$22","v":5583.4412709691333},{"$f":"M447*'Administrator Input'!$F$22","v":6577.1936317555965},{"$f":"N447*'Administrator Input'!$F$22","v":7597.7773062832948},{"$f":"O447*'Administrator Input'!$F$22","v":8645.91674002324},{"$f":"P447*'Administrator Input'!$F$22","v":9722.3559384741657},{"$f":"Q447*'Administrator Input'!$F$22","v":10827.858995283266},{"$f":"R447*'Administrator Input'!$F$22","v":11963.210634626212},{"$f":"S447*'Administrator Input'!$F$22","v":13129.216768231416},{"$f":"T447*'Administrator Input'!$F$22","v":14219.17938977863},{"$f":"U447*'Administrator Input'!$F$22","v":15338.571002107617},{"$f":"V447*'Administrator Input'!$F$22","v":16488.186187969488},{"$f":"W447*'Administrator Input'!$F$22","v":17668.84098384963},{"$f":"X447*'Administrator Input'!$F$22","v":18881.373459218532},{"$f":"Y447*'Administrator Input'!$F$22","v":20126.644311422398}]
[]
[null,{"$f":"IF(D434=D416,1,IF(D434=E416,2,IF(D434=F416,3,IF(D434=G416,4,IF(D434=H416,5,IF(D434=I416,6,\"N/A\"))))))","v":2},null,{"$f":"\"Recommended Case: \"&+D434","v":"Recommended Case: Option 1: RTS Redevelopment"}]
[null,null,null,"Annual Costs",{"$f":"VLOOKUP($B$450,$A$399:$Y$404,5)","v":720.10301492537326},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,6)","v":3952.6862039796742},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,7)","v":5075.0986051231675},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,8)","v":4501.7880148866425},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,9)","v":3327.3411026475701},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,10)","v":3417.1793124190544},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,11)","v":3509.443153854369},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,12)","v":3604.1981190084366},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,13)","v":3701.5114682216654},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,14)","v":3801.4522778636497},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,15)","v":3904.0914893659678},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,16)","v":4009.5019595788485},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,17)","v":4117.7585124874786},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,18)","v":4228.9379923246397},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,19)","v":4343.119318117404},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,20)","v":4460.383539706575},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,21)","v":4580.813895278653},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,22)","v":4704.4958704511755},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,23)","v":4831.5172589533577},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,24)","v":4961.968224945098},{"$f":"VLOOKUP($B$450,$A$399:$Y$404,25)","v":5095.9413670186159}]
[null,null,null,"Cumulative Costs",{"$f":"E451","v":720.10301492537326},{"$f":"E452+F451","v":4672.7892189050472},9747.8878240282138,14249.675838914856,17577.016941562426,20994.196253981481,24503.63940783585,28107.837526844287,31809.348995065953,35610.801272929602,39514.892762295567,43524.394721874414,47642.153234361889,51871.091226686527,56214.210544803929,60674.594084510507,65255.407979789161,69959.903850240342,74791.421109193703,79753.389334138803,84849.330701157422]
[null,null,null,"Funding Costs",{"$f":"E452*'Administrator Input'!$F$22","v":44.790407528358216},{"$f":"F452*'Administrator Input'!$F$22","v":290.64748941589392},{"$f":"G452*'Administrator Input'!$F$22","v":606.31862265455493},{"$f":"H452*'Administrator Input'!$F$22","v":886.329837180504},{"$f":"I452*'Administrator Input'!$F$22","v":1093.290453765183},{"$f":"J452*'Administrator Input'!$F$22","v":1305.8390069976481},{"$f":"K452*'Administrator Input'!$F$22","v":1524.1263711673898},{"$f":"L452*'Administrator Input'!$F$22","v":1748.3074941697146},{"$f":"M452*'Administrator Input'!$F$22","v":1978.5415074931022},{"$f":"N452*'Administrator Input'!$F$22","v":2214.9918391762212},{"$f":"O452*'Administrator Input'!$F$22","v":2457.826329814784},{"$f":"P452*'Administrator Input'!$F$22","v":2707.2173517005886},{"$f":"Q452*'Administrator Input'!$F$22","v":2963.3419311773096},{"$f":"R452*'Administrator Input'!$F$22","v":3226.3818742999019},{"$f":"S452*'Administrator Input'!$F$22","v":3496.5238958868044},{"$f":"T452*'Administrator Input'!$F$22","v":3773.9597520565535},{"$f":"U452*'Administrator Input'!$F$22","v":4058.8863763428858},{"$f":"V452*'Administrator Input'!$F$22","v":4351.5060194849493},{"$f":"W452*'Administrator Input'!$F$22","v":4652.0263929918483},{"$f":"X452*'Administrator Input'!$F$22","v":4960.6608165834332},{"$f":"Y452*'Administrator Input'!$F$22","v":5277.6283696119917}]

{"sheet":"Calculations (RIT-D)","index":6,"n_rows":436,"n_cols":25,"rows_kept":436,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Regulatory Investment Test-Distribution (RIT-D)"]
[null,"Calculations based on Approach 6 (levelised costs - period of assessment), guidelines issued by Grid Australia for RIT-Transmission."]
[]
[]
[]
[null,null,"Options","NPV","Ranking"]
[null,null,null,"$000"]
[null,null,{"$f":"B29","v":"\"Status Quo\" Reference Case"},{"$f":"D57","v":0},{"$f":"IF(D10=\" \",\" \",RANK(D10,$D$10:$D$15,0))","v":1}]
[null,null,{"$f":"B59","v":"Option 1: RTS Redevelopment"},{"$f":"IF(D86=0,\" \",D87)","v":" "}," "]
[null,null,{"$f":"B89","v":"Option 2: "},{"$f":"IF(D116=0,\" \",D117)","v":" "}," "]
[null,null,{"$f":"B119","v":"Option 3: "},{"$f":"IF(D146=0,\" \",D147)","v":" "}," "]
[null,null,{"$f":"B149","v":"Option 4: "},{"$f":"IF(D176=0,\" \",D177)","v":" "}," "]
[null,null,{"$f":"B179","v":"Option 5: "},{"$f":"IF(D206=0,\" \",D207)","v":" "}," "]
[]
[]
[]
[null,null,"Discount Rate",{"$f":"IF('User Input'!I8=1,'Administrator Input'!F64,IF('User Input'!I8=2,'Administrator Input'!G64))","v":6.2199999999999998E-2}]
[]
[]
[null,"$000, nominal"]
[]
[null,null,null,null,{"$f":"Calculations!F5","v":2016},{"$f":"Calculations!G5","v":2017},{"$f":"Calculations!H5","v":2018},{"$f":"Calculations!I5","v":2019},{"$f":"Calculations!J5","v":2020},{"$f":"Calculations!K5","v":2021},{"$f":"Calculations!L5","v":2022},{"$f":"Calculations!M5","v":2023},{"$f":"Calculations!N5","v":2024},{"$f":"Calculations!O5","v":2025},{"$f":"Calculations!P5","v":2026},{"$f":"Calculations!Q5","v":2027},{"$f":"Calculations!R5","v":2028},{"$f":"Calculations!S5","v":2029},{"$f":"Calculations!T5","v":2030},{"$f":"Calculations!U5","v":2031},{"$f":"Calculations!V5","v":2032},{"$f":"Calculations!W5","v":2033},{"$f":"Calculations!X5","v":2034},{"$f":"Calculations!Y5","v":2035}]
[null,null,"t=",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Inflation (%)",null,null,{"$f":"'Administrator Input'!$F$35","v":2.7E-2},{"$f":"E26","v":2.7E-2},{"$f":"F26","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Inflation Index",null,1,{"$f":"D27+(+D27*E26)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409998,1.1424895015539067,1.1733367180958623,1.2050168094844504,1.2375522633405307,1.270966174450725,1.3052822611608945,1.3405248822122386,1.3767190540319691,1.4138904684908322,1.4520655111400846,1.4912712799408669,1.5315356044992703,1.5728870658207506,1.6153550165979109,1.6589696020460545,1.703761781301298,1.703761781301298]
[]
[null,{"$f":"Calculations!B11","v":"\"Status Quo\" Reference Case"}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"'User Input'!$D$214","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E32:X32)","v":0},{"$f":"'User Input'!G215*'Administrator Input'!$F$60*E$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!H215*'Administrator Input'!$F$60*F$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!I215*'Administrator Input'!$F$60*G$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!J215*'Administrator Input'!$F$60*H$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!K215*'Administrator Input'!$F$60*I$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!L215*'Administrator Input'!$F$60*J$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!M215*'Administrator Input'!$F$60*K$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!N215*'Administrator Input'!$F$60*L$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!O215*'Administrator Input'!$F$60*M$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!P215*'Administrator Input'!$F$60*N$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!Q215*'Administrator Input'!$F$60*O$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!R215*'Administrator Input'!$F$60*P$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!S215*'Administrator Input'!$F$60*Q$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!T215*'Administrator Input'!$F$60*R$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!U215*'Administrator Input'!$F$60*S$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!V215*'Administrator Input'!$F$60*T$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!W215*'Administrator Input'!$F$60*U$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!X215*'Administrator Input'!$F$60*V$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!Y215*'Administrator Input'!$F$60*W$27*'User Input'!$F$215","v":0},{"$f":"'User Input'!Z215*'Administrator Input'!$F$60*X$27*'User Input'!$F$215","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E33:X33)","v":0},{"$f":"('User Input'!G223*'Administrator Input'!$F$59*E27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!H223*'Administrator Input'!$F$59*F27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!I223*'Administrator Input'!$F$59*G27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!J223*'Administrator Input'!$F$59*H27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!K223*'Administrator Input'!$F$59*I27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!L223*'Administrator Input'!$F$59*J27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!M223*'Administrator Input'!$F$59*K27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!N223*'Administrator Input'!$F$59*L27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!O223*'Administrator Input'!$F$59*M27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!P223*'Administrator Input'!$F$59*N27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!Q223*'Administrator Input'!$F$59*O27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!R223*'Administrator Input'!$F$59*P27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!S223*'Administrator Input'!$F$59*Q27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!T223*'Administrator Input'!$F$59*R27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!U223*'Administrator Input'!$F$59*S27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!V223*'Administrator Input'!$F$59*T27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!W223*'Administrator Input'!$F$59*U27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!X223*'Administrator Input'!$F$59*V27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!Y223*'Administrator Input'!$F$59*W27)/1000*'User Input'!$F$223","v":0},{"$f":"('User Input'!Z223*'Administrator Input'!$F$59*X27)/1000*'User Input'!$F$223","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G231*E27*'User Input'!$F$231","v":0},{"$f":"'User Input'!H231*F27*'User Input'!$F$231","v":0},{"$f":"'User Input'!I231*G27*'User Input'!$F$231","v":0},{"$f":"'User Input'!J231*H27*'User Input'!$F$231","v":0},{"$f":"'User Input'!K231*I27*'User Input'!$F$231","v":0},{"$f":"'User Input'!L231*J27*'User Input'!$F$231","v":0},{"$f":"'User Input'!M231*K27*'User Input'!$F$231","v":0},{"$f":"'User Input'!N231*L27*'User Input'!$F$231","v":0},{"$f":"'User Input'!O231*M27*'User Input'!$F$231","v":0},{"$f":"'User Input'!P231*N27*'User Input'!$F$231","v":0},{"$f":"'User Input'!Q231*O27*'User Input'!$F$231","v":0},{"$f":"'User Input'!R231*P27*'User Input'!$F$231","v":0},{"$f":"'User Input'!S231*Q27*'User Input'!$F$231","v":0},{"$f":"'User Input'!T231*R27*'User Input'!$F$231","v":0},{"$f":"'User Input'!U231*S27*'User Input'!$F$231","v":0},{"$f":"'User Input'!V231*T27*'User Input'!$F$231","v":0},{"$f":"'User Input'!W231*U27*'User Input'!$F$231","v":0},{"$f":"'User Input'!X231*V27*'User Input'!$F$231","v":0},{"$f":"'User Input'!Y231*W27*'User Input'!$F$231","v":0},{"$f":"'User Input'!Z231*X27*'User Input'!$F$231","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G247*'Administrator Input'!$F$61*E27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!H247*'Administrator Input'!$F$61*F27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!I247*'Administrator Input'!$F$61*G27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!J247*'Administrator Input'!$F$61*H27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!K247*'Administrator Input'!$F$61*I27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!L247*'Administrator Input'!$F$61*J27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!M247*'Administrator Input'!$F$61*K27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!N247*'Administrator Input'!$F$61*L27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!O247*'Administrator Input'!$F$61*M27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!P247*'Administrator Input'!$F$61*N27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!Q247*'Administrator Input'!$F$61*O27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!R247*'Administrator Input'!$F$61*P27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!S247*'Administrator Input'!$F$61*Q27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!T247*'Administrator Input'!$F$61*R27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!U247*'Administrator Input'!$F$61*S27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!V247*'Administrator Input'!$F$61*T27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!W247*'Administrator Input'!$F$61*U27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!X247*'Administrator Input'!$F$61*V27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!Y247*'Administrator Input'!$F$61*W27)/1000*'User Input'!$F$247","v":0},{"$f":"('User Input'!Z247*'Administrator Input'!$F$61*X27)/1000*'User Input'!$F$247","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},0,{"$f":"('User Input'!G263*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!H263*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!I263*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!J263*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!K263*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!L263*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!M263*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!N263*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!O263*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!P263*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!Q263*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!R263*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!S263*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!T263*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!U263*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!V263*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!W263*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!X263*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!Y263*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$263","v":0},{"$f":"('User Input'!Z263*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$263","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$40=0,0,'User Input'!G284*E$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!H284*F$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!I284*G$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!J284*H$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!K284*I$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!L284*J$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!M284*K$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!N284*L$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!O284*M$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!P284*N$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!Q284*O$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!R284*P$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!S284*Q$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!T284*R$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!U284*S$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!V284*T$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!W284*U$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!X284*V$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!Y284*W$27*'User Input'!$F$284)","v":0},{"$f":"IF($C$40=0,0,'User Input'!Z284*X$27*'User Input'!$F$284)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$41=0,0,'User Input'!G292*E$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!H292*F$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!I292*G$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!J292*H$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!K292*I$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!L292*J$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!M292*K$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!N292*L$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!O292*M$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!P292*N$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!Q292*O$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!R292*P$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!S292*Q$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!T292*R$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!U292*S$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!V292*T$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!W292*U$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!X292*V$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!Y292*W$27*'User Input'!$F$292)","v":0},{"$f":"IF($C$41=0,0,'User Input'!Z292*X$27*'User Input'!$F$292)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},{"$f":"SUM(E42:X42)","v":0},{"$f":"IF($C$42=0,0,'User Input'!G$300*E$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!H$300*F$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!I$300*G$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!J$300*H$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!K$300*I$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!L$300*J$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!M$300*K$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!N$300*L$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!O$300*M$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!P$300*N$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!Q$300*O$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!R$300*P$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!S$300*Q$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!T$300*R$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!U$300*S$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!V$300*T$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!W$300*U$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!X$300*V$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!Y$300*W$27*'User Input'!$F$300)","v":0},{"$f":"IF($C$42=0,0,'User Input'!Z$300*X$27*'User Input'!$F$300)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D32:D42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"\"Annualised Cost - capex (\"&+'User Input'!F12&+\")\"","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E46:X46)","v":0},{"$f":"IF(E220>0,E222,0)","v":0},{"$f":"IF(F220>0,F222,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Annualised Cost - capex (\"&+'User Input'!G12&+\")\"","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F227>0,F229,0)","v":0},{"$f":"IF(G227>0,G229,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Annualised Cost - capex (\"&+'User Input'!H12&+\")\"","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G234>=0,G236,0)","v":0},{"$f":"IF(H234>=0,H236,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(Q234>=0,Q236,0)","v":0},{"$f":"IF(R234>=0,R236,0)","v":0},0,0,0,0,0,0]
[null,null,{"$f":"\"Annualised Cost - capex (\"&+'User Input'!I12&+\")\"","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H241>0,H243,0)","v":0},{"$f":"IF(I241>0,I243,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Annualised Cost - capex (\"&+'User Input'!J12&+\")\"","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I248>0,I250,0)","v":0},{"$f":"IF(J248>0,J250,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D321","v":"O&M Costs"},0,{"$f":"'User Input'!G322*SUM('User Input'!$F15:F15)*E27","v":0},{"$f":"'User Input'!H322*SUM('User Input'!$F15:G15)*F27","v":0},{"$f":"'User Input'!I322*SUM('User Input'!$F15:H15)*G27","v":0},{"$f":"'User Input'!J322*SUM('User Input'!$F15:I15)*H27","v":0},{"$f":"'User Input'!K322*SUM('User Input'!$F15:J15)*I27","v":0},{"$f":"'User Input'!L322*SUM('User Input'!$F15:K15)*J27","v":0},{"$f":"'User Input'!M322*SUM('User Input'!$F15:L15)*K27","v":0},{"$f":"'User Input'!N322*SUM('User Input'!$F15:M15)*L27","v":0},{"$f":"'User Input'!O322*SUM('User Input'!$F15:N15)*M27","v":0},{"$f":"'User Input'!P322*SUM('User Input'!$F15:O15)*N27","v":0},{"$f":"'User Input'!Q322*SUM('User Input'!$F15:P15)*O27","v":0},{"$f":"'User Input'!R322*SUM('User Input'!$F15:Q15)*P27","v":0},{"$f":"'User Input'!S322*SUM('User Input'!$F15:R15)*Q27","v":0},{"$f":"'User Input'!T322*SUM('User Input'!$F15:S15)*R27","v":0},{"$f":"'User Input'!U322*SUM('User Input'!$F15:T15)*S27","v":0},{"$f":"'User Input'!V322*SUM('User Input'!$F15:U15)*T27","v":0},{"$f":"'User Input'!W322*SUM('User Input'!$F15:V15)*U27","v":0},{"$f":"'User Input'!X322*SUM('User Input'!$F15:W15)*V27","v":0},{"$f":"'User Input'!Y322*SUM('User Input'!$F15:X15)*W27","v":0},{"$f":"'User Input'!Z322*SUM('User Input'!$F15:Y15)*X27","v":0}]
[null,null,{"$f":"'User Input'!D329","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G330*E27","v":0},{"$f":"'User Input'!H330*F27","v":0},{"$f":"'User Input'!I330*G27","v":0},{"$f":"'User Input'!J330*H27","v":0},{"$f":"'User Input'!K330*I27","v":0},{"$f":"'User Input'!L330*J27","v":0},{"$f":"'User Input'!M330*K27","v":0},{"$f":"'User Input'!N330*L27","v":0},{"$f":"'User Input'!O330*M27","v":0},{"$f":"'User Input'!P330*N27","v":0},{"$f":"'User Input'!Q330*O27","v":0},{"$f":"'User Input'!R330*P27","v":0},{"$f":"'User Input'!S330*Q27","v":0},{"$f":"'User Input'!T330*R27","v":0},{"$f":"'User Input'!U330*S27","v":0},{"$f":"'User Input'!V330*T27","v":0},{"$f":"'User Input'!W330*U27","v":0},{"$f":"'User Input'!X330*V27","v":0},{"$f":"'User Input'!Y330*W27","v":0},{"$f":"'User Input'!Z330*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D46:D53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D43-D54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E57:X57)","v":0},{"$f":"E56/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Calculations!B35","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"'User Input'!$D$214","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E62:X62)","v":0},{"$f":"'User Input'!G216*'Administrator Input'!$F$60*E$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!H216*'Administrator Input'!$F$60*F$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!I216*'Administrator Input'!$F$60*G$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!J216*'Administrator Input'!$F$60*H$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!K216*'Administrator Input'!$F$60*I$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!L216*'Administrator Input'!$F$60*J$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!M216*'Administrator Input'!$F$60*K$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!N216*'Administrator Input'!$F$60*L$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!O216*'Administrator Input'!$F$60*M$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!P216*'Administrator Input'!$F$60*N$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!Q216*'Administrator Input'!$F$60*O$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!R216*'Administrator Input'!$F$60*P$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!S216*'Administrator Input'!$F$60*Q$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!T216*'Administrator Input'!$F$60*R$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!U216*'Administrator Input'!$F$60*S$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!V216*'Administrator Input'!$F$60*T$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!W216*'Administrator Input'!$F$60*U$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!X216*'Administrator Input'!$F$60*V$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!Y216*'Administrator Input'!$F$60*W$27*'User Input'!$F$216","v":0},{"$f":"'User Input'!Z216*'Administrator Input'!$F$60*X$27*'User Input'!$F$216","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E63:X63)","v":0},{"$f":"('User Input'!G224*'Administrator Input'!$F$59*E$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!H224*'Administrator Input'!$F$59*F$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!I224*'Administrator Input'!$F$59*G$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!J224*'Administrator Input'!$F$59*H$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!K224*'Administrator Input'!$F$59*I$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!L224*'Administrator Input'!$F$59*J$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!M224*'Administrator Input'!$F$59*K$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!N224*'Administrator Input'!$F$59*L$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!O224*'Administrator Input'!$F$59*M$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!P224*'Administrator Input'!$F$59*N$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!Q224*'Administrator Input'!$F$59*O$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!R224*'Administrator Input'!$F$59*P$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!S224*'Administrator Input'!$F$59*Q$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!T224*'Administrator Input'!$F$59*R$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!U224*'Administrator Input'!$F$59*S$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!V224*'Administrator Input'!$F$59*T$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!W224*'Administrator Input'!$F$59*U$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!X224*'Administrator Input'!$F$59*V$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!Y224*'Administrator Input'!$F$59*W$27)/1000*'User Input'!$F$224","v":0},{"$f":"('User Input'!Z224*'Administrator Input'!$F$59*X$27)/1000*'User Input'!$F$224","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G232*E$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!H232*F$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!I232*G$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!J232*H$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!K232*I$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!L232*J$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!M232*K$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!N232*L$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!O232*M$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!P232*N$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!Q232*O$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!R232*P$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!S232*Q$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!T232*R$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!U232*S$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!V232*T$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!W232*U$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!X232*V$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!Y232*W$27*'User Input'!$F$232","v":0},{"$f":"'User Input'!Z232*X$27*'User Input'!$F$232","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G248*'Administrator Input'!$F$61*E$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!H248*'Administrator Input'!$F$61*F$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!I248*'Administrator Input'!$F$61*G$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!J248*'Administrator Input'!$F$61*H$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!K248*'Administrator Input'!$F$61*I$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!L248*'Administrator Input'!$F$61*J$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!M248*'Administrator Input'!$F$61*K$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!N248*'Administrator Input'!$F$61*L$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!O248*'Administrator Input'!$F$61*M$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!P248*'Administrator Input'!$F$61*N$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!Q248*'Administrator Input'!$F$61*O$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!R248*'Administrator Input'!$F$61*P$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!S248*'Administrator Input'!$F$61*Q$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!T248*'Administrator Input'!$F$61*R$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!U248*'Administrator Input'!$F$61*S$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!V248*'Administrator Input'!$F$61*T$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!W248*'Administrator Input'!$F$61*U$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!X248*'Administrator Input'!$F$61*V$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!Y248*'Administrator Input'!$F$61*W$27)/1000*'User Input'!$F$248","v":0},{"$f":"('User Input'!Z248*'Administrator Input'!$F$61*X$27)/1000*'User Input'!$F$248","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},{"$f":"SUM(E68:X68)","v":0},{"$f":"('User Input'!G264*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!H264*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!I264*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!J264*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!K264*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!L264*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!M264*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!N264*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!O264*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!P264*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!Q264*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!R264*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!S264*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!T264*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!U264*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!V264*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!W264*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!X264*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!Y264*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$264","v":0},{"$f":"('User Input'!Z264*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$264","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$70=0,0,'User Input'!G285*E$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!H285*F$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!I285*G$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!J285*H$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!K285*I$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!L285*J$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!M285*K$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!N285*L$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!O285*M$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!P285*N$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!Q285*O$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!R285*P$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!S285*Q$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!T285*R$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!U285*S$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!V285*T$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!W285*U$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!X285*V$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!Y285*W$27*'User Input'!$F$285)","v":0},{"$f":"IF($C$70=0,0,'User Input'!Z285*X$27*'User Input'!$F$285)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$71=0,0,'User Input'!G293*E$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!H293*F$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!I293*G$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!J293*H$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!K293*I$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!L293*J$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!M293*K$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!N293*L$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!O293*M$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!P293*N$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!Q293*O$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!R293*P$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!S293*Q$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!T293*R$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!U293*S$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!V293*T$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!W293*U$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!X293*V$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!Y293*W$27*'User Input'!$F$293)","v":0},{"$f":"IF($C$71=0,0,'User Input'!Z293*X$27*'User Input'!$F$293)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},{"$f":"SUM(E72:X72)","v":0},{"$f":"IF($C$72=0,0,'User Input'!G$301*E$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!H$301*F$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!I$301*G$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!J$301*H$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!K$301*I$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!L$301*J$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!M$301*K$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!N$301*L$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!O$301*M$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!P$301*N$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!Q$301*O$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!R$301*P$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!S$301*Q$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!T$301*R$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!U$301*S$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!V$301*T$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!W$301*U$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!X$301*V$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!Y$301*W$27*'User Input'!$F$301)","v":0},{"$f":"IF($C$72=0,0,'User Input'!Z$301*X$27*'User Input'!$F$301)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D62:D72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E76:X76)","v":0},{"$f":"IF(E257>0,E259,0)","v":0},{"$f":"IF(F257>0,F259,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F264>0,F266,0)","v":0},{"$f":"IF(G264>0,G266,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G271>0,G273,0)","v":0},{"$f":"IF(H271>0,H273,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H278>0,H280,0)","v":0},{"$f":"IF(I278>0,I280,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I285>0,I287,0)","v":0},{"$f":"IF(J285>0,J287,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$51","v":"O&M Costs"},0,{"$f":"'User Input'!G323*SUM('User Input'!$F16:F16)*E27","v":0},{"$f":"'User Input'!H323*SUM('User Input'!$F16:G16)*F27","v":0},{"$f":"'User Input'!I323*SUM('User Input'!$F16:H16)*G27","v":0},{"$f":"'User Input'!J323*SUM('User Input'!$F16:I16)*H27","v":0},{"$f":"'User Input'!K323*SUM('User Input'!$F16:J16)*I27","v":0},{"$f":"'User Input'!L323*SUM('User Input'!$F16:K16)*J27","v":0},{"$f":"'User Input'!M323*SUM('User Input'!$F16:L16)*K27","v":0},{"$f":"'User Input'!N323*SUM('User Input'!$F16:M16)*L27","v":0},{"$f":"'User Input'!O323*SUM('User Input'!$F16:N16)*M27","v":0},{"$f":"'User Input'!P323*SUM('User Input'!$F16:O16)*N27","v":0},{"$f":"'User Input'!Q323*SUM('User Input'!$F16:P16)*O27","v":0},{"$f":"'User Input'!R323*SUM('User Input'!$F16:Q16)*P27","v":0},{"$f":"'User Input'!S323*SUM('User Input'!$F16:R16)*Q27","v":0},{"$f":"'User Input'!T323*SUM('User Input'!$F16:S16)*R27","v":0},{"$f":"'User Input'!U323*SUM('User Input'!$F16:T16)*S27","v":0},{"$f":"'User Input'!V323*SUM('User Input'!$F16:U16)*T27","v":0},{"$f":"'User Input'!W323*SUM('User Input'!$F16:V16)*U27","v":0},{"$f":"'User Input'!X323*SUM('User Input'!$F16:W16)*V27","v":0},{"$f":"'User Input'!Y323*SUM('User Input'!$F16:X16)*W27","v":0},{"$f":"'User Input'!Z323*SUM('User Input'!$F16:Y16)*X27","v":0}]
[null,null,{"$f":"$C$52","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G331*E27","v":0},{"$f":"'User Input'!H331*F27","v":0},{"$f":"'User Input'!I331*G27","v":0},{"$f":"'User Input'!J331*H27","v":0},{"$f":"'User Input'!K331*I27","v":0},{"$f":"'User Input'!L331*J27","v":0},{"$f":"'User Input'!M331*K27","v":0},{"$f":"'User Input'!N331*L27","v":0},{"$f":"'User Input'!O331*M27","v":0},{"$f":"'User Input'!P331*N27","v":0},{"$f":"'User Input'!Q331*O27","v":0},{"$f":"'User Input'!R331*P27","v":0},{"$f":"'User Input'!S331*Q27","v":0},{"$f":"'User Input'!T331*R27","v":0},{"$f":"'User Input'!U331*S27","v":0},{"$f":"'User Input'!V331*T27","v":0},{"$f":"'User Input'!W331*U27","v":0},{"$f":"'User Input'!X331*V27","v":0},{"$f":"'User Input'!Y331*W27","v":0},{"$f":"'User Input'!Z331*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D76:D83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D73-D84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E87:X87)","v":0},{"$f":"E86/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Calculations!B59","v":"Option 2: "}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"'User Input'!$D$214","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E92:X92)","v":0},{"$f":"'User Input'!G217*'Administrator Input'!$F$60*E$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!H217*'Administrator Input'!$F$60*F$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!I217*'Administrator Input'!$F$60*G$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!J217*'Administrator Input'!$F$60*H$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!K217*'Administrator Input'!$F$60*I$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!L217*'Administrator Input'!$F$60*J$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!M217*'Administrator Input'!$F$60*K$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!N217*'Administrator Input'!$F$60*L$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!O217*'Administrator Input'!$F$60*M$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!P217*'Administrator Input'!$F$60*N$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!Q217*'Administrator Input'!$F$60*O$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!R217*'Administrator Input'!$F$60*P$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!S217*'Administrator Input'!$F$60*Q$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!T217*'Administrator Input'!$F$60*R$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!U217*'Administrator Input'!$F$60*S$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!V217*'Administrator Input'!$F$60*T$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!W217*'Administrator Input'!$F$60*U$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!X217*'Administrator Input'!$F$60*V$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!Y217*'Administrator Input'!$F$60*W$27*'User Input'!$F$217","v":0},{"$f":"'User Input'!Z217*'Administrator Input'!$F$60*X$27*'User Input'!$F$217","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E93:X93)","v":0},{"$f":"('User Input'!G$225*'Administrator Input'!$F$59*E$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!H$225*'Administrator Input'!$F$59*F$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!I$225*'Administrator Input'!$F$59*G$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!J$225*'Administrator Input'!$F$59*H$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!K$225*'Administrator Input'!$F$59*I$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!L$225*'Administrator Input'!$F$59*J$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!M$225*'Administrator Input'!$F$59*K$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!N$225*'Administrator Input'!$F$59*L$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!O$225*'Administrator Input'!$F$59*M$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!P$225*'Administrator Input'!$F$59*N$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!Q$225*'Administrator Input'!$F$59*O$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!R$225*'Administrator Input'!$F$59*P$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!S$225*'Administrator Input'!$F$59*Q$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!T$225*'Administrator Input'!$F$59*R$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!U$225*'Administrator Input'!$F$59*S$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!V$225*'Administrator Input'!$F$59*T$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!W$225*'Administrator Input'!$F$59*U$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!X$225*'Administrator Input'!$F$59*V$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!Y$225*'Administrator Input'!$F$59*W$27)/1000*'User Input'!$F$225","v":0},{"$f":"('User Input'!Z$225*'Administrator Input'!$F$59*X$27)/1000*'User Input'!$F$225","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G$233*E$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!H$233*F$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!I$233*G$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!J$233*H$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!K$233*I$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!L$233*J$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!M$233*K$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!N$233*L$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!O$233*M$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!P$233*N$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!Q$233*O$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!R$233*P$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!S$233*Q$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!T$233*R$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!U$233*S$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!V$233*T$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!W$233*U$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!X$233*V$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!Y$233*W$27*'User Input'!$F$233","v":0},{"$f":"'User Input'!Z$233*X$27*'User Input'!$F$233","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G$249*'Administrator Input'!$F$61*E$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!H$249*'Administrator Input'!$F$61*F$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!I$249*'Administrator Input'!$F$61*G$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!J$249*'Administrator Input'!$F$61*H$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!K$249*'Administrator Input'!$F$61*I$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!L$249*'Administrator Input'!$F$61*J$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!M$249*'Administrator Input'!$F$61*K$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!N$249*'Administrator Input'!$F$61*L$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!O$249*'Administrator Input'!$F$61*M$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!P$249*'Administrator Input'!$F$61*N$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!Q$249*'Administrator Input'!$F$61*O$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!R$249*'Administrator Input'!$F$61*P$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!S$249*'Administrator Input'!$F$61*Q$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!T$249*'Administrator Input'!$F$61*R$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!U$249*'Administrator Input'!$F$61*S$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!V$249*'Administrator Input'!$F$61*T$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!W$249*'Administrator Input'!$F$61*U$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!X$249*'Administrator Input'!$F$61*V$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!Y$249*'Administrator Input'!$F$61*W$27)/1000*'User Input'!$F$249","v":0},{"$f":"('User Input'!Z$249*'Administrator Input'!$F$61*X$27)/1000*'User Input'!$F$249","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},{"$f":"SUM(E98:X98)","v":0},{"$f":"('User Input'!G265*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!H265*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!I265*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!J265*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!K265*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!L265*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!M265*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!N265*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!O265*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!P265*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!Q265*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!R265*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!S265*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!T265*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!U265*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!V265*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!W265*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!X265*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!Y265*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$265","v":0},{"$f":"('User Input'!Z265*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$265","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$100=0,0,'User Input'!G$286*E$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!H$286*F$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!I$286*G$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!J$286*H$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!K$286*I$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!L$286*J$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!M$286*K$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!N$286*L$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!O$286*M$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!P$286*N$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!Q$286*O$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!R$286*P$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!S$286*Q$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!T$286*R$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!U$286*S$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!V$286*T$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!W$286*U$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!X$286*V$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!Y$286*W$27*'User Input'!$F$286)","v":0},{"$f":"IF($C$100=0,0,'User Input'!Z$286*X$27*'User Input'!$F$286)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$101=0,0,'User Input'!G$294*E$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!H$294*F$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!I$294*G$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!J$294*H$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!K$294*I$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!L$294*J$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!M$294*K$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!N$294*L$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!O$294*M$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!P$294*N$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!Q$294*O$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!R$294*P$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!S$294*Q$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!T$294*R$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!U$294*S$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!V$294*T$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!W$294*U$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!X$294*V$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!Y$294*W$27*'User Input'!$F$294)","v":0},{"$f":"IF($C$101=0,0,'User Input'!Z$294*X$27*'User Input'!$F$294)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},{"$f":"SUM(E102:X102)","v":0},{"$f":"IF($C$102=0,0,'User Input'!G$302*E$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!H$302*F$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!I$302*G$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!J$302*H$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!K$302*I$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!L$302*J$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!M$302*K$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!N$302*L$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!O$302*M$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!P$302*N$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!Q$302*O$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!R$302*P$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!S$302*Q$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!T$302*R$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!U$302*S$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!V$302*T$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!W$302*U$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!X$302*V$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!Y$302*W$27*'User Input'!$F$302)","v":0},{"$f":"IF($C$102=0,0,'User Input'!Z$302*X$27*'User Input'!$F$302)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D92:D102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E106:X106)","v":0},{"$f":"IF(E294>0,E296,0)","v":0},{"$f":"IF(F294>0,F296,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F301>0,F303,0)","v":0},{"$f":"IF(G301>0,G303,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G308>0,G310,0)","v":0},{"$f":"IF(H308>0,H310,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H315>0,H317,0)","v":0},{"$f":"IF(I315>0,I317,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I322>0,I324,0)","v":0},{"$f":"IF(J322>0,J324,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$51","v":"O&M Costs"},0,{"$f":"'User Input'!G324*SUM('User Input'!$F17:F17)*E27","v":0},{"$f":"'User Input'!H324*SUM('User Input'!$F17:G17)*F27","v":0},{"$f":"'User Input'!I324*SUM('User Input'!$F17:H17)*G27","v":0},{"$f":"'User Input'!J324*SUM('User Input'!$F17:I17)*H27","v":0},{"$f":"'User Input'!K324*SUM('User Input'!$F17:J17)*I27","v":0},{"$f":"'User Input'!L324*SUM('User Input'!$F17:K17)*J27","v":0},{"$f":"'User Input'!M324*SUM('User Input'!$F17:L17)*K27","v":0},{"$f":"'User Input'!N324*SUM('User Input'!$F17:M17)*L27","v":0},{"$f":"'User Input'!O324*SUM('User Input'!$F17:N17)*M27","v":0},{"$f":"'User Input'!P324*SUM('User Input'!$F17:O17)*N27","v":0},{"$f":"'User Input'!Q324*SUM('User Input'!$F17:P17)*O27","v":0},{"$f":"'User Input'!R324*SUM('User Input'!$F17:Q17)*P27","v":0},{"$f":"'User Input'!S324*SUM('User Input'!$F17:R17)*Q27","v":0},{"$f":"'User Input'!T324*SUM('User Input'!$F17:S17)*R27","v":0},{"$f":"'User Input'!U324*SUM('User Input'!$F17:T17)*S27","v":0},{"$f":"'User Input'!V324*SUM('User Input'!$F17:U17)*T27","v":0},{"$f":"'User Input'!W324*SUM('User Input'!$F17:V17)*U27","v":0},{"$f":"'User Input'!X324*SUM('User Input'!$F17:W17)*V27","v":0},{"$f":"'User Input'!Y324*SUM('User Input'!$F17:X17)*W27","v":0},{"$f":"'User Input'!Z324*SUM('User Input'!$F17:Y17)*X27","v":0}]
[null,null,{"$f":"$C$52","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G332*E27","v":0},{"$f":"'User Input'!H332*F27","v":0},{"$f":"'User Input'!I332*G27","v":0},{"$f":"'User Input'!J332*H27","v":0},{"$f":"'User Input'!K332*I27","v":0},{"$f":"'User Input'!L332*J27","v":0},{"$f":"'User Input'!M332*K27","v":0},{"$f":"'User Input'!N332*L27","v":0},{"$f":"'User Input'!O332*M27","v":0},{"$f":"'User Input'!P332*N27","v":0},{"$f":"'User Input'!Q332*O27","v":0},{"$f":"'User Input'!R332*P27","v":0},{"$f":"'User Input'!S332*Q27","v":0},{"$f":"'User Input'!T332*R27","v":0},{"$f":"'User Input'!U332*S27","v":0},{"$f":"'User Input'!V332*T27","v":0},{"$f":"'User Input'!W332*U27","v":0},{"$f":"'User Input'!X332*V27","v":0},{"$f":"'User Input'!Y332*W27","v":0},{"$f":"'User Input'!Z332*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D106:D113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D103-D114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E117:X117)","v":0},{"$f":"E116/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Calculations!B83","v":"Option 3: "}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"'User Input'!$D$214","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E122:X122)","v":0},{"$f":"'User Input'!G218*'Administrator Input'!$F$60*E$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!H218*'Administrator Input'!$F$60*F$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!I218*'Administrator Input'!$F$60*G$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!J218*'Administrator Input'!$F$60*H$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!K218*'Administrator Input'!$F$60*I$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!L218*'Administrator Input'!$F$60*J$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!M218*'Administrator Input'!$F$60*K$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!N218*'Administrator Input'!$F$60*L$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!O218*'Administrator Input'!$F$60*M$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!P218*'Administrator Input'!$F$60*N$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!Q218*'Administrator Input'!$F$60*O$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!R218*'Administrator Input'!$F$60*P$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!S218*'Administrator Input'!$F$60*Q$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!T218*'Administrator Input'!$F$60*R$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!U218*'Administrator Input'!$F$60*S$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!V218*'Administrator Input'!$F$60*T$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!W218*'Administrator Input'!$F$60*U$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!X218*'Administrator Input'!$F$60*V$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!Y218*'Administrator Input'!$F$60*W$27*'User Input'!$F$218","v":0},{"$f":"'User Input'!Z218*'Administrator Input'!$F$60*X$27*'User Input'!$F$218","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E123:X123)","v":0},{"$f":"('User Input'!G$226*'Administrator Input'!$F$59*E$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!H$226*'Administrator Input'!$F$59*F$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!I$226*'Administrator Input'!$F$59*G$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!J$226*'Administrator Input'!$F$59*H$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!K$226*'Administrator Input'!$F$59*I$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!L$226*'Administrator Input'!$F$59*J$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!M$226*'Administrator Input'!$F$59*K$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!N$226*'Administrator Input'!$F$59*L$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!O$226*'Administrator Input'!$F$59*M$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!P$226*'Administrator Input'!$F$59*N$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!Q$226*'Administrator Input'!$F$59*O$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!R$226*'Administrator Input'!$F$59*P$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!S$226*'Administrator Input'!$F$59*Q$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!T$226*'Administrator Input'!$F$59*R$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!U$226*'Administrator Input'!$F$59*S$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!V$226*'Administrator Input'!$F$59*T$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!W$226*'Administrator Input'!$F$59*U$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!X$226*'Administrator Input'!$F$59*V$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!Y$226*'Administrator Input'!$F$59*W$27)/1000*'User Input'!$F$226","v":0},{"$f":"('User Input'!Z$226*'Administrator Input'!$F$59*X$27)/1000*'User Input'!$F$226","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G$234*E$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!H$234*F$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!I$234*G$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!J$234*H$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!K$234*I$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!L$234*J$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!M$234*K$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!N$234*L$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!O$234*M$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!P$234*N$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!Q$234*O$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!R$234*P$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!S$234*Q$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!T$234*R$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!U$234*S$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!V$234*T$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!W$234*U$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!X$234*V$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!Y$234*W$27*'User Input'!$F$234","v":0},{"$f":"'User Input'!Z$234*X$27*'User Input'!$F$234","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G$250*'Administrator Input'!$F$61*E$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!H$250*'Administrator Input'!$F$61*F$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!I$250*'Administrator Input'!$F$61*G$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!J$250*'Administrator Input'!$F$61*H$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!K$250*'Administrator Input'!$F$61*I$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!L$250*'Administrator Input'!$F$61*J$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!M$250*'Administrator Input'!$F$61*K$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!N$250*'Administrator Input'!$F$61*L$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!O$250*'Administrator Input'!$F$61*M$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!P$250*'Administrator Input'!$F$61*N$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!Q$250*'Administrator Input'!$F$61*O$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!R$250*'Administrator Input'!$F$61*P$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!S$250*'Administrator Input'!$F$61*Q$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!T$250*'Administrator Input'!$F$61*R$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!U$250*'Administrator Input'!$F$61*S$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!V$250*'Administrator Input'!$F$61*T$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!W$250*'Administrator Input'!$F$61*U$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!X$250*'Administrator Input'!$F$61*V$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!Y$250*'Administrator Input'!$F$61*W$27)/1000*'User Input'!$F$250","v":0},{"$f":"('User Input'!Z$250*'Administrator Input'!$F$61*X$27)/1000*'User Input'!$F$250","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},0,{"$f":"('User Input'!G266*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!H266*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!I266*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!J266*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!K266*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!L266*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!M266*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!N266*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!O266*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!P266*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!Q266*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!R266*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!S266*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!T266*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!U266*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!V266*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!W266*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!X266*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!Y266*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$266","v":0},{"$f":"('User Input'!Z266*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$266","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$130=0,0,'User Input'!G$287*E$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!H$287*F$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!I$287*G$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!J$287*H$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!K$287*I$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!L$287*J$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!M$287*K$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!N$287*L$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!O$287*M$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!P$287*N$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!Q$287*O$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!R$287*P$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!S$287*Q$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!T$287*R$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!U$287*S$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!V$287*T$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!W$287*U$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!X$287*V$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!Y$287*W$27*'User Input'!$F$287)","v":0},{"$f":"IF($C$130=0,0,'User Input'!Z$287*X$27*'User Input'!$F$287)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$131=0,0,'User Input'!G$295*E$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!H$295*F$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!I$295*G$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!J$295*H$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!K$295*I$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!L$295*J$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!M$295*K$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!N$295*L$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!O$295*M$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!P$295*N$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!Q$295*O$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!R$295*P$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!S$295*Q$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!T$295*R$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!U$295*S$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!V$295*T$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!W$295*U$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!X$295*V$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!Y$295*W$27*'User Input'!$F$295)","v":0},{"$f":"IF($C$131=0,0,'User Input'!Z$295*X$27*'User Input'!$F$295)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},0,{"$f":"IF($C$132=0,0,'User Input'!G$303*E$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!H$303*F$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!I$303*G$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!J$303*H$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!K$303*I$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!L$303*J$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!M$303*K$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!N$303*L$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!O$303*M$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!P$303*N$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!Q$303*O$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!R$303*P$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!S$303*Q$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!T$303*R$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!U$303*S$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!V$303*T$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!W$303*U$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!X$303*V$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!Y$303*W$27*'User Input'!$F$303)","v":0},{"$f":"IF($C$132=0,0,'User Input'!Z$303*X$27*'User Input'!$F$303)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D122:D132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E136:X136)","v":0},{"$f":"IF(E331>0,E333,0)","v":0},{"$f":"IF(F331>0,F333,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F338>0,F340,0)","v":0},{"$f":"IF(G338>0,G340,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G345>0,G347,0)","v":0},{"$f":"IF(H345>0,H347,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H352>0,H354,0)","v":0},{"$f":"IF(I352>0,I354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I359>0,I361,0)","v":0},{"$f":"IF(J359>0,J361,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$51","v":"O&M Costs"},0,{"$f":"'User Input'!G325*SUM('User Input'!$F18:F18)*E27","v":0},{"$f":"'User Input'!H325*SUM('User Input'!$F18:G18)*F27","v":0},{"$f":"'User Input'!I325*SUM('User Input'!$F18:H18)*G27","v":0},{"$f":"'User Input'!J325*SUM('User Input'!$F18:I18)*H27","v":0},{"$f":"'User Input'!K325*SUM('User Input'!$F18:J18)*I27","v":0},{"$f":"'User Input'!L325*SUM('User Input'!$F18:K18)*J27","v":0},{"$f":"'User Input'!M325*SUM('User Input'!$F18:L18)*K27","v":0},{"$f":"'User Input'!N325*SUM('User Input'!$F18:M18)*L27","v":0},{"$f":"'User Input'!O325*SUM('User Input'!$F18:N18)*M27","v":0},{"$f":"'User Input'!P325*SUM('User Input'!$F18:O18)*N27","v":0},{"$f":"'User Input'!Q325*SUM('User Input'!$F18:P18)*O27","v":0},{"$f":"'User Input'!R325*SUM('User Input'!$F18:Q18)*P27","v":0},{"$f":"'User Input'!S325*SUM('User Input'!$F18:R18)*Q27","v":0},{"$f":"'User Input'!T325*SUM('User Input'!$F18:S18)*R27","v":0},{"$f":"'User Input'!U325*SUM('User Input'!$F18:T18)*S27","v":0},{"$f":"'User Input'!V325*SUM('User Input'!$F18:U18)*T27","v":0},{"$f":"'User Input'!W325*SUM('User Input'!$F18:V18)*U27","v":0},{"$f":"'User Input'!X325*SUM('User Input'!$F18:W18)*V27","v":0},{"$f":"'User Input'!Y325*SUM('User Input'!$F18:X18)*W27","v":0},{"$f":"'User Input'!Z325*SUM('User Input'!$F18:Y18)*X27","v":0}]
[null,null,{"$f":"$C$52","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G333*E27","v":0},{"$f":"'User Input'!H333*F27","v":0},{"$f":"'User Input'!I333*G27","v":0},{"$f":"'User Input'!J333*H27","v":0},{"$f":"'User Input'!K333*I27","v":0},{"$f":"'User Input'!L333*J27","v":0},{"$f":"'User Input'!M333*K27","v":0},{"$f":"'User Input'!N333*L27","v":0},{"$f":"'User Input'!O333*M27","v":0},{"$f":"'User Input'!P333*N27","v":0},{"$f":"'User Input'!Q333*O27","v":0},{"$f":"'User Input'!R333*P27","v":0},{"$f":"'User Input'!S333*Q27","v":0},{"$f":"'User Input'!T333*R27","v":0},{"$f":"'User Input'!U333*S27","v":0},{"$f":"'User Input'!V333*T27","v":0},{"$f":"'User Input'!W333*U27","v":0},{"$f":"'User Input'!X333*V27","v":0},{"$f":"'User Input'!Y333*W27","v":0},{"$f":"'User Input'!Z333*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D136:D143)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D133-D144","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E147:X147)","v":0},{"$f":"E146/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Calculations!B107","v":"Option 4: "}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"'User Input'!$D$214","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E152:X152)","v":0},{"$f":"'User Input'!G219*'Administrator Input'!$F$60*E$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!H219*'Administrator Input'!$F$60*F$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!I219*'Administrator Input'!$F$60*G$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!J219*'Administrator Input'!$F$60*H$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!K219*'Administrator Input'!$F$60*I$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!L219*'Administrator Input'!$F$60*J$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!M219*'Administrator Input'!$F$60*K$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!N219*'Administrator Input'!$F$60*L$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!O219*'Administrator Input'!$F$60*M$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!P219*'Administrator Input'!$F$60*N$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!Q219*'Administrator Input'!$F$60*O$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!R219*'Administrator Input'!$F$60*P$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!S219*'Administrator Input'!$F$60*Q$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!T219*'Administrator Input'!$F$60*R$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!U219*'Administrator Input'!$F$60*S$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!V219*'Administrator Input'!$F$60*T$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!W219*'Administrator Input'!$F$60*U$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!X219*'Administrator Input'!$F$60*V$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!Y219*'Administrator Input'!$F$60*W$27*'User Input'!$F$219","v":0},{"$f":"'User Input'!Z219*'Administrator Input'!$F$60*X$27*'User Input'!$F$219","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E153:X153)","v":0},{"$f":"('User Input'!G$227*'Administrator Input'!$F$59*E$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!H$227*'Administrator Input'!$F$59*F$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!I$227*'Administrator Input'!$F$59*G$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!J$227*'Administrator Input'!$F$59*H$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!K$227*'Administrator Input'!$F$59*I$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!L$227*'Administrator Input'!$F$59*J$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!M$227*'Administrator Input'!$F$59*K$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!N$227*'Administrator Input'!$F$59*L$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!O$227*'Administrator Input'!$F$59*M$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!P$227*'Administrator Input'!$F$59*N$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!Q$227*'Administrator Input'!$F$59*O$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!R$227*'Administrator Input'!$F$59*P$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!S$227*'Administrator Input'!$F$59*Q$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!T$227*'Administrator Input'!$F$59*R$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!U$227*'Administrator Input'!$F$59*S$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!V$227*'Administrator Input'!$F$59*T$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!W$227*'Administrator Input'!$F$59*U$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!X$227*'Administrator Input'!$F$59*V$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!Y$227*'Administrator Input'!$F$59*W$27)/1000*'User Input'!$F$227","v":0},{"$f":"('User Input'!Z$227*'Administrator Input'!$F$59*X$27)/1000*'User Input'!$F$227","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G$235*E$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!H$235*F$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!I$235*G$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!J$235*H$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!K$235*I$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!L$235*J$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!M$235*K$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!N$235*L$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!O$235*M$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!P$235*N$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!Q$235*O$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!R$235*P$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!S$235*Q$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!T$235*R$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!U$235*S$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!V$235*T$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!W$235*U$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!X$235*V$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!Y$235*W$27*'User Input'!$F$235","v":0},{"$f":"'User Input'!Z$235*X$27*'User Input'!$F$235","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G$251*'Administrator Input'!$F$61*E$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!H$251*'Administrator Input'!$F$61*F$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!I$251*'Administrator Input'!$F$61*G$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!J$251*'Administrator Input'!$F$61*H$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!K$251*'Administrator Input'!$F$61*I$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!L$251*'Administrator Input'!$F$61*J$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!M$251*'Administrator Input'!$F$61*K$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!N$251*'Administrator Input'!$F$61*L$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!O$251*'Administrator Input'!$F$61*M$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!P$251*'Administrator Input'!$F$61*N$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!Q$251*'Administrator Input'!$F$61*O$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!R$251*'Administrator Input'!$F$61*P$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!S$251*'Administrator Input'!$F$61*Q$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!T$251*'Administrator Input'!$F$61*R$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!U$251*'Administrator Input'!$F$61*S$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!V$251*'Administrator Input'!$F$61*T$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!W$251*'Administrator Input'!$F$61*U$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!X$251*'Administrator Input'!$F$61*V$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!Y$251*'Administrator Input'!$F$61*W$27)/1000*'User Input'!$F$251","v":0},{"$f":"('User Input'!Z$251*'Administrator Input'!$F$61*X$27)/1000*'User Input'!$F$251","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},0,{"$f":"('User Input'!G267*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!H267*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!I267*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!J267*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!K267*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!L267*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!M267*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!N267*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!O267*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!P267*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!Q267*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!R267*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!S267*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!T267*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!U267*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!V267*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!W267*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!X267*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!Y267*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$267","v":0},{"$f":"('User Input'!Z267*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$267","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$160=0,0,'User Input'!G$288*E$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!H$288*F$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!I$288*G$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!J$288*H$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!K$288*I$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!L$288*J$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!M$288*K$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!N$288*L$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!O$288*M$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!P$288*N$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!Q$288*O$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!R$288*P$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!S$288*Q$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!T$288*R$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!U$288*S$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!V$288*T$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!W$288*U$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!X$288*V$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!Y$288*W$27*'User Input'!$F$288)","v":0},{"$f":"IF($C$160=0,0,'User Input'!Z$288*X$27*'User Input'!$F$288)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$161=0,0,'User Input'!G$296*E$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!H$296*F$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!I$296*G$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!J$296*H$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!K$296*I$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!L$296*J$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!M$296*K$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!N$296*L$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!O$296*M$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!P$296*N$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!Q$296*O$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!R$296*P$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!S$296*Q$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!T$296*R$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!U$296*S$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!V$296*T$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!W$296*U$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!X$296*V$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!Y$296*W$27*'User Input'!$F$296)","v":0},{"$f":"IF($C$161=0,0,'User Input'!Z$296*X$27*'User Input'!$F$296)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},0,{"$f":"IF($C$162=0,0,'User Input'!G$304*E$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!H$304*F$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!I$304*G$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!J$304*H$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!K$304*I$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!L$304*J$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!M$304*K$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!N$304*L$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!O$304*M$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!P$304*N$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!Q$304*O$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!R$304*P$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!S$304*Q$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!T$304*R$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!U$304*S$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!V$304*T$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!W$304*U$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!X$304*V$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!Y$304*W$27*'User Input'!$F$304)","v":0},{"$f":"IF($C$162=0,0,'User Input'!Z$304*X$27*'User Input'!$F$304)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D152:D162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E166:X166)","v":0},{"$f":"IF(E368>0,E370,0)","v":0},{"$f":"IF(F368>0,F370,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F375>0,F377,0)","v":0},{"$f":"IF(G375>0,G377,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G382>0,G384,0)","v":0},{"$f":"IF(H382>0,H384,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H389>0,H391,0)","v":0},{"$f":"IF(I389>0,I391,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I396>0,I398,0)","v":0},{"$f":"IF(J396>0,J398,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$51","v":"O&M Costs"},0,{"$f":"'User Input'!G326*SUM('User Input'!$F19:F19)*E27","v":0},{"$f":"'User Input'!H326*SUM('User Input'!$F19:G19)*F27","v":0},{"$f":"'User Input'!I326*SUM('User Input'!$F19:H19)*G27","v":0},{"$f":"'User Input'!J326*SUM('User Input'!$F19:I19)*H27","v":0},{"$f":"'User Input'!K326*SUM('User Input'!$F19:J19)*I27","v":0},{"$f":"'User Input'!L326*SUM('User Input'!$F19:K19)*J27","v":0},{"$f":"'User Input'!M326*SUM('User Input'!$F19:L19)*K27","v":0},{"$f":"'User Input'!N326*SUM('User Input'!$F19:M19)*L27","v":0},{"$f":"'User Input'!O326*SUM('User Input'!$F19:N19)*M27","v":0},{"$f":"'User Input'!P326*SUM('User Input'!$F19:O19)*N27","v":0},{"$f":"'User Input'!Q326*SUM('User Input'!$F19:P19)*O27","v":0},{"$f":"'User Input'!R326*SUM('User Input'!$F19:Q19)*P27","v":0},{"$f":"'User Input'!S326*SUM('User Input'!$F19:R19)*Q27","v":0},{"$f":"'User Input'!T326*SUM('User Input'!$F19:S19)*R27","v":0},{"$f":"'User Input'!U326*SUM('User Input'!$F19:T19)*S27","v":0},{"$f":"'User Input'!V326*SUM('User Input'!$F19:U19)*T27","v":0},{"$f":"'User Input'!W326*SUM('User Input'!$F19:V19)*U27","v":0},{"$f":"'User Input'!X326*SUM('User Input'!$F19:W19)*V27","v":0},{"$f":"'User Input'!Y326*SUM('User Input'!$F19:X19)*W27","v":0},{"$f":"'User Input'!Z326*SUM('User Input'!$F19:Y19)*X27","v":0}]
[null,null,{"$f":"$C$52","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G334*E27","v":0},{"$f":"'User Input'!H334*F27","v":0},{"$f":"'User Input'!I334*G27","v":0},{"$f":"'User Input'!J334*H27","v":0},{"$f":"'User Input'!K334*I27","v":0},{"$f":"'User Input'!L334*J27","v":0},{"$f":"'User Input'!M334*K27","v":0},{"$f":"'User Input'!N334*L27","v":0},{"$f":"'User Input'!O334*M27","v":0},{"$f":"'User Input'!P334*N27","v":0},{"$f":"'User Input'!Q334*O27","v":0},{"$f":"'User Input'!R334*P27","v":0},{"$f":"'User Input'!S334*Q27","v":0},{"$f":"'User Input'!T334*R27","v":0},{"$f":"'User Input'!U334*S27","v":0},{"$f":"'User Input'!V334*T27","v":0},{"$f":"'User Input'!W334*U27","v":0},{"$f":"'User Input'!X334*V27","v":0},{"$f":"'User Input'!Y334*W27","v":0},{"$f":"'User Input'!Z334*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D166:D173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D163-D174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E177:X177)","v":0},{"$f":"E176/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"Calculations!B131","v":"Option 5: "}]
[]
[null,null,"Benefits"]
[null,null,{"$f":"$C$32","v":"Value of Electricity to Customers (VCR)"},{"$f":"SUM(E182:X182)","v":0},{"$f":"'User Input'!G220*'Administrator Input'!$F$60*E$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!H220*'Administrator Input'!$F$60*F$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!I220*'Administrator Input'!$F$60*G$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!J220*'Administrator Input'!$F$60*H$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!K220*'Administrator Input'!$F$60*I$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!L220*'Administrator Input'!$F$60*J$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!M220*'Administrator Input'!$F$60*K$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!N220*'Administrator Input'!$F$60*L$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!O220*'Administrator Input'!$F$60*M$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!P220*'Administrator Input'!$F$60*N$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!Q220*'Administrator Input'!$F$60*O$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!R220*'Administrator Input'!$F$60*P$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!S220*'Administrator Input'!$F$60*Q$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!T220*'Administrator Input'!$F$60*R$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!U220*'Administrator Input'!$F$60*S$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!V220*'Administrator Input'!$F$60*T$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!W220*'Administrator Input'!$F$60*U$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!X220*'Administrator Input'!$F$60*V$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!Y220*'Administrator Input'!$F$60*W$27*'User Input'!$F$220","v":0},{"$f":"'User Input'!Z220*'Administrator Input'!$F$60*X$27*'User Input'!$F$220","v":0}]
[null,null,{"$f":"'User Input'!$D$222","v":"Changes in Voluntary Load Curtailment"},{"$f":"SUM(E183:X183)","v":0},{"$f":"('User Input'!G$228*'Administrator Input'!$F$59*E$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!H$228*'Administrator Input'!$F$59*F$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!I$228*'Administrator Input'!$F$59*G$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!J$228*'Administrator Input'!$F$59*H$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!K$228*'Administrator Input'!$F$59*I$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!L$228*'Administrator Input'!$F$59*J$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!M$228*'Administrator Input'!$F$59*K$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!N$228*'Administrator Input'!$F$59*L$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!O$228*'Administrator Input'!$F$59*M$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!P$228*'Administrator Input'!$F$59*N$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!Q$228*'Administrator Input'!$F$59*O$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!R$228*'Administrator Input'!$F$59*P$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!S$228*'Administrator Input'!$F$59*Q$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!T$228*'Administrator Input'!$F$59*R$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!U$228*'Administrator Input'!$F$59*S$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!V$228*'Administrator Input'!$F$59*T$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!W$228*'Administrator Input'!$F$59*U$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!X$228*'Administrator Input'!$F$59*V$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!Y$228*'Administrator Input'!$F$59*W$27)/1000*'User Input'!$F$228","v":0},{"$f":"('User Input'!Z$228*'Administrator Input'!$F$59*X$27)/1000*'User Input'!$F$228","v":0}]
[null,null,{"$f":"'User Input'!$D$230","v":"Changes in Costs to Other Parties"},0,{"$f":"'User Input'!G$236*E$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!H$236*F$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!I$236*G$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!J$236*H$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!K$236*I$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!L$236*J$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!M$236*K$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!N$236*L$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!O$236*M$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!P$236*N$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!Q$236*O$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!R$236*P$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!S$236*Q$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!T$236*R$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!U$236*S$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!V$236*T$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!W$236*U$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!X$236*V$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!Y$236*W$27*'User Input'!$F$236","v":0},{"$f":"'User Input'!Z$236*X$27*'User Input'!$F$236","v":0}]
[null,null,{"$f":"'User Input'!$D$238","v":"Difference in Timing (capex)"},0]
[null,null,{"$f":"'User Input'!$D$246","v":"Changes in Load Transfer Capacity "},0,{"$f":"('User Input'!G$252*'Administrator Input'!$F$61*E$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!H$252*'Administrator Input'!$F$61*F$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!I$252*'Administrator Input'!$F$61*G$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!J$252*'Administrator Input'!$F$61*H$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!K$252*'Administrator Input'!$F$61*I$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!L$252*'Administrator Input'!$F$61*J$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!M$252*'Administrator Input'!$F$61*K$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!N$252*'Administrator Input'!$F$61*L$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!O$252*'Administrator Input'!$F$61*M$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!P$252*'Administrator Input'!$F$61*N$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!Q$252*'Administrator Input'!$F$61*O$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!R$252*'Administrator Input'!$F$61*P$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!S$252*'Administrator Input'!$F$61*Q$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!T$252*'Administrator Input'!$F$61*R$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!U$252*'Administrator Input'!$F$61*S$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!V$252*'Administrator Input'!$F$61*T$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!W$252*'Administrator Input'!$F$61*U$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!X$252*'Administrator Input'!$F$61*V$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!Y$252*'Administrator Input'!$F$61*W$27)/1000*'User Input'!$F$252","v":0},{"$f":"('User Input'!Z$252*'Administrator Input'!$F$61*X$27)/1000*'User Input'!$F$252","v":0}]
[null,null,{"$f":"'User Input'!$D$254","v":"Option Value"},0]
[null,null,{"$f":"'User Input'!$D$262","v":"Avoided Network Losses"},0,{"$f":"('User Input'!G268*'Administrator Input'!$F$62*E$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!H268*'Administrator Input'!$F$62*F$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!I268*'Administrator Input'!$F$62*G$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!J268*'Administrator Input'!$F$62*H$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!K268*'Administrator Input'!$F$62*I$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!L268*'Administrator Input'!$F$62*J$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!M268*'Administrator Input'!$F$62*K$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!N268*'Administrator Input'!$F$62*L$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!O268*'Administrator Input'!$F$62*M$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!P268*'Administrator Input'!$F$62*N$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!Q268*'Administrator Input'!$F$62*O$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!R268*'Administrator Input'!$F$62*P$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!S268*'Administrator Input'!$F$62*Q$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!T268*'Administrator Input'!$F$62*R$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!U268*'Administrator Input'!$F$62*S$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!V268*'Administrator Input'!$F$62*T$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!W268*'Administrator Input'!$F$62*U$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!X268*'Administrator Input'!$F$62*V$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!Y268*'Administrator Input'!$F$62*W$27)/1000*'User Input'!$F$268","v":0},{"$f":"('User Input'!Z268*'Administrator Input'!$F$62*X$27)/1000*'User Input'!$F$268","v":0}]
[null,null,{"$f":"'User Input'!$D$270","v":"Other Benefits"},0]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$283,0)","v":"Avoided Environmental Impact"},0,{"$f":"IF($C$190=0,0,'User Input'!G$289*E$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!H$289*F$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!I$289*G$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!J$289*H$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!K$289*I$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!L$289*J$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!M$289*K$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!N$289*L$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!O$289*M$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!P$289*N$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!Q$289*O$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!R$289*P$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!S$289*Q$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!T$289*R$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!U$289*S$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!V$289*T$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!W$289*U$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!X$289*V$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!Y$289*W$27*'User Input'!$F$289)","v":0},{"$f":"IF($C$190=0,0,'User Input'!Z$289*X$27*'User Input'!$F$289)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$291,0)","v":"Community Health and Safety"},0,{"$f":"IF($C$191=0,0,'User Input'!G$297*E$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!H$297*F$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!I$297*G$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!J$297*H$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!K$297*I$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!L$297*J$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!M$297*K$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!N$297*L$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!O$297*M$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!P$297*N$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!Q$297*O$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!R$297*P$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!S$297*Q$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!T$297*R$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!U$297*S$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!V$297*T$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!W$297*U$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!X$297*V$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!Y$297*W$27*'User Input'!$F$297)","v":0},{"$f":"IF($C$191=0,0,'User Input'!Z$297*X$27*'User Input'!$F$297)","v":0}]
[null,null,{"$f":"IF('User Input'!$D$209<>0,'User Input'!$D$299,0)","v":"Other Benefits"},0,{"$f":"IF($C$192=0,0,'User Input'!G$305*E$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!H$305*F$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!I$305*G$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!J$305*H$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!K$305*I$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!L$305*J$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!M$305*K$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!N$305*L$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!O$305*M$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!P$305*N$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!Q$305*O$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!R$305*P$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!S$305*Q$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!T$305*R$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!U$305*S$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!V$305*T$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!W$305*U$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!X$305*V$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!Y$305*W$27*'User Input'!$F$305)","v":0},{"$f":"IF($C$192=0,0,'User Input'!Z$305*X$27*'User Input'!$F$305)","v":0}]
[null,null,"Total Benefits",{"$f":"SUM(D182:D192)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Costs"]
[null,null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},{"$f":"SUM(E196:X196)","v":0},{"$f":"IF(E405>0,E407,0)","v":0},{"$f":"IF(F405>0,F407,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},0,0,{"$f":"IF(F412>0,F414,0)","v":0},{"$f":"IF(G412>0,G414,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},0,0,0,{"$f":"IF(G419>0,G421,0)","v":0},{"$f":"IF(H419>0,H421,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},0,0,0,0,{"$f":"IF(H426>0,H428,0)","v":0},{"$f":"IF(I426>0,I428,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},0,0,0,0,0,{"$f":"IF(I433>0,I435,0)","v":0},{"$f":"IF(J433>0,J435,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$51","v":"O&M Costs"},0,{"$f":"'User Input'!G327*SUM('User Input'!$F20:F20)*E27","v":0},{"$f":"'User Input'!H327*SUM('User Input'!$F20:G20)*F27","v":0},{"$f":"'User Input'!I327*SUM('User Input'!$F20:H20)*G27","v":0},{"$f":"'User Input'!J327*SUM('User Input'!$F20:I20)*H27","v":0},{"$f":"'User Input'!K327*SUM('User Input'!$F20:J20)*I27","v":0},{"$f":"'User Input'!L327*SUM('User Input'!$F20:K20)*J27","v":0},{"$f":"'User Input'!M327*SUM('User Input'!$F20:L20)*K27","v":0},{"$f":"'User Input'!N327*SUM('User Input'!$F20:M20)*L27","v":0},{"$f":"'User Input'!O327*SUM('User Input'!$F20:N20)*M27","v":0},{"$f":"'User Input'!P327*SUM('User Input'!$F20:O20)*N27","v":0},{"$f":"'User Input'!Q327*SUM('User Input'!$F20:P20)*O27","v":0},{"$f":"'User Input'!R327*SUM('User Input'!$F20:Q20)*P27","v":0},{"$f":"'User Input'!S327*SUM('User Input'!$F20:R20)*Q27","v":0},{"$f":"'User Input'!T327*SUM('User Input'!$F20:S20)*R27","v":0},{"$f":"'User Input'!U327*SUM('User Input'!$F20:T20)*S27","v":0},{"$f":"'User Input'!V327*SUM('User Input'!$F20:U20)*T27","v":0},{"$f":"'User Input'!W327*SUM('User Input'!$F20:V20)*U27","v":0},{"$f":"'User Input'!X327*SUM('User Input'!$F20:W20)*V27","v":0},{"$f":"'User Input'!Y327*SUM('User Input'!$F20:X20)*W27","v":0},{"$f":"'User Input'!Z327*SUM('User Input'!$F20:Y20)*X27","v":0}]
[null,null,{"$f":"$C$52","v":"Compliance and Admin Costs"},0,{"$f":"'User Input'!G335*E27","v":0},{"$f":"'User Input'!H335*F27","v":0},{"$f":"'User Input'!I335*G27","v":0},{"$f":"'User Input'!J335*H27","v":0},{"$f":"'User Input'!K335*I27","v":0},{"$f":"'User Input'!L335*J27","v":0},{"$f":"'User Input'!M335*K27","v":0},{"$f":"'User Input'!N335*L27","v":0},{"$f":"'User Input'!O335*M27","v":0},{"$f":"'User Input'!P335*N27","v":0},{"$f":"'User Input'!Q335*O27","v":0},{"$f":"'User Input'!R335*P27","v":0},{"$f":"'User Input'!S335*Q27","v":0},{"$f":"'User Input'!T335*R27","v":0},{"$f":"'User Input'!U335*S27","v":0},{"$f":"'User Input'!V335*T27","v":0},{"$f":"'User Input'!W335*U27","v":0},{"$f":"'User Input'!X335*V27","v":0},{"$f":"'User Input'!Y335*W27","v":0},{"$f":"'User Input'!Z335*X27","v":0}]
[null,null,{"$f":"'User Input'!$D$337","v":"Other Costs"},0]
[null,null,"Total Costs",{"$f":"SUM(D196:D203)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net Benefit",{"$f":"D193-D204","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Present Value",{"$f":"SUM(E207:X207)","v":0},{"$f":"E206/(1+$D$19)^E$25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,{"$f":"IF('User Input'!$F$311=0,0,PMT($D$19,'User Input'!$F$311,'User Input'!$F$15))","v":0}]
[]
[]
[null,"Calculations - capex annualisation"]
[]
[null,{"$f":"B29","v":"\"Status Quo\" Reference Case"}]
[]
[null,{"$f":"$C$46","v":"Annualised Cost - capex (2015)"},null,{"$f":"IF('User Input'!$F$15=0,0,IF('User Input'!$F$311=0,0,ABS(PMT($D$19,'User Input'!$F$311,'User Input'!$F$15))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!$F$15","v":0},{"$f":"$D$19*E223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,{"$f":"D218-E220","v":0},{"$f":"$D$218-F220","v":0},{"$f":"$D$218-G220","v":0},0,0,0,0,0,{"$f":"$D$218-M220","v":0},0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,{"$f":"SUM(E220:E221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F15-E221","v":0},{"$f":"E223-F221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$C$47","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$15=0,0,IF('User Input'!$G$311=0,0,ABS(PMT($D$19,'User Input'!$G$311,'User Input'!$G$15))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"$D$19*'User Input'!G15","v":0},{"$f":"$D$19*F230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,{"$f":"D225-F227","v":0},{"$f":"$D$225-G227","v":0},{"$f":"$D$225-H227","v":0},0,0,0,0,0,0,{"$f":"$D$225-O227","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F227:F228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G15-F228","v":0},{"$f":"F230-G228","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$C$48","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$15=0,0,IF('User Input'!$H$311=0,0,ABS(PMT($D$19,'User Input'!$H$311,'User Input'!$H$15))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H15","v":0},{"$f":"$D$19*G237","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,{"$f":"D232-G234","v":0},{"$f":"$D$232-H234","v":0},{"$f":"$D$232-I234","v":0},0,0,0,0,0,{"$f":"$D$232-O234","v":0},0,0,0,0,0,0,0,0,0,{"$f":"$D$225-Y234","v":0}]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G234:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H15-G235","v":0},{"$f":"G237-H235","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$C$49","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$15=0,0,IF('User Input'!$I$311=0,0,ABS(PMT($D$19,'User Input'!$I$311,'User Input'!$I$15))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"$D$19*'User Input'!$I$15","v":0},{"$f":"$D$19*H244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"D239-H241","v":0},{"$f":"$D$239-I241","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H241:H242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I15-H242","v":0},{"$f":"H244-I242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"$C$50","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$15=0,0,IF('User Input'!$J$311=0,0,ABS(PMT($D$19,'User Input'!$J$311,'User Input'!$J$15))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J15","v":0},{"$f":"$D$19*I251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D246-I248","v":0},{"$f":"$D$246-J248","v":0},{"$f":"$D$246-K248","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I248:I249)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J15-I249","v":0},{"$f":"I251-J249","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B59","v":"Option 1: RTS Redevelopment"}]
[]
[null,{"$f":"C76","v":"Annualised Cost - capex (2015)"},null,{"$f":"IF('User Input'!$F$16=0,0,IF('User Input'!$F$312=0,0,ABS(PMT($D$19,'User Input'!$F$312,'User Input'!$F$16))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!F16","v":29.793800000000001},{"$f":"$D$19*E260","v":31.646974359999998},{"$f":"$D$19*F260","v":33.615416165191995},35.706295050666938,37.927226602818415,40.286300097513724,42.792107963579078,45.453777078913696,48.281002013222128,51.284080338444546,54.473950135495805,57.862229833923642,61.461260529593687,65.284150934534409,69.344825122662442,73.658073245292059,78.239605401149234,83.106108857100708,88.275308828012371,93.766033037114752]
[null,null,"Principal Repayment",null,{"$f":"D255-E257","v":-29.793800000000001},{"$f":"$D$255-F257","v":-31.646974359999998},{"$f":"$D$255-G257","v":-33.615416165191995},-35.706295050666938,-37.927226602818415,-40.286300097513724,-42.792107963579078,-45.453777078913696,-48.281002013222128,-51.284080338444546,-54.473950135495805,-57.862229833923642,-61.461260529593687,-65.284150934534409,-69.344825122662442,-73.658073245292059,-78.239605401149234,-83.106108857100708,-88.275308828012371,-93.766033037114752]
[null,null,"Total Repayment",null,{"$f":"SUM(E257:E258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F16-E258","v":508.79379999999998},{"$f":"E260-F258","v":540.44077435999998},{"$f":"F260-G258","v":574.05619052519194},609.76248557585882,647.68971217867727,687.976012276191,730.76812023977004,776.22189731868377,824.50289933190595,875.78697967035055,930.26092980584633,988.12315963976994,1049.5844201693635,1114.8685711038979,1184.2133962265605,1257.8714694718526,1336.1110748730018,1419.2171837301025,1507.4924925581149,1601.2585255952297]
[]
[null,{"$f":"C77","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$16=0,0,IF('User Input'!$G$312=0,0,ABS(PMT($D$19,'User Input'!$G$312,'User Input'!$G$16))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"D19*'User Input'!G16","v":206.7056645267875},{"$f":"$D$19*F267","v":219.56275686035369},{"$f":"$D$19*G267","v":233.21956033706769},247.72581699003331,263.13436280681339,279.50132017339718,296.88630228818249,315.35263029050742,334.96756389457698,355.80254636881972,377.93346475296033,401.44092626059444,426.41055187400337,452.93328820056638,481.10573872664162,511.03051567543878,542.81661375045098,576.57980712572908,612.44307112894933]
[null,null,"Principal Repayment",null,null,{"$f":"D262-F264","v":-206.7056645267875},{"$f":"$D$262-G264","v":-219.56275686035369},{"$f":"$D$262-H264","v":-233.21956033706769},-247.72581699003331,-263.13436280681339,-279.50132017339718,-296.88630228818249,-315.35263029050742,-334.96756389457698,-355.80254636881972,-377.93346475296033,-401.44092626059444,-426.41055187400337,-452.93328820056638,-481.10573872664162,-511.03051567543878,-542.81661375045098,-576.57980712572908,-612.44307112894933]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F264:F265)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G16-F265","v":3529.9478594912171},{"$f":"F267-G265","v":3749.5106163515707},{"$f":"G267-H265","v":3982.7301766886385},4230.4559936786718,4493.5903564854852,4773.0916766588825,5069.9779789470649,5385.3306092375724,5720.2981731321497,6076.1007195009697,6454.0341842539301,6855.4751105145242,7281.8856623885276,7734.8189505890941,8215.924689315736,8726.9552049911745,9269.7718187416249,9846.3516258673535,10458.794696996303]
[]
[null,{"$f":"C78","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$16=0,0,IF('User Input'!$H$312=0,0,ABS(PMT($D$19,'User Input'!$H$312,'User Input'!$H$16))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H16","v":102.95581212292322},{"$f":"$D$19*G274","v":109.35966363696903},{"$f":"$D$19*H274","v":116.16183471518852},123.38710083447324,131.06177850637749,139.21382112947416,147.87292080372745,157.07061647771928,166.84040882263344,177.21788225140122,188.24083452743838,199.94941443504504,212.38626801290485,225.59669388330755,239.62880824284929,254.5337201155545,270.36571750674199,287.18246513566135]
[null,null,"Principal Repayment",null,null,null,{"$f":"D269-G271","v":-102.95581212292322},{"$f":"$D$269-H271","v":-109.35966363696903},{"$f":"$D$269-I271","v":-116.16183471518852},-123.38710083447324,-131.06177850637749,-139.21382112947416,-147.87292080372745,-157.07061647771928,-166.84040882263344,-177.21788225140122,-188.24083452743838,-199.94941443504504,-212.38626801290485,-225.59669388330755,-239.62880824284929,-254.5337201155545,-270.36571750674199,-287.18246513566135]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G271:G272)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H16-G272","v":1758.1939491474122},{"$f":"G274-H272","v":1867.5536127843814},{"$f":"H274-I272","v":1983.7154474995698},2107.1025483340431,2238.1643268404205,2377.3781479698946,2525.2510687736221,2682.3216852513415,2849.1620940739749,3026.379976325376,3214.6208108528144,3414.5702252878596,3626.9564933007646,3852.5531871840722,4092.1819954269213,4346.7157155424757,4617.0814330492176,4904.2638981848786]
[]
[null,{"$f":"C79","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$16=0,0,IF('User Input'!$I$312=0,0,ABS(PMT($D$19,'User Input'!$I$312,'User Input'!$I$16))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"D19*'User Input'!I16","v":65.87480071185459},{"$f":"$D$19*H281","v":69.972213316131942},{"$f":"$D$19*I281","v":74.32448498439534},78.947467950424738,83.858000456941156,89.073968085362893,94.614368900272467,100.49938264586942,106.7504442464425,113.39032187857121,120.44319989941835,127.93476693316215,135.89230943640484,144.34481108334924,153.32305833273355,162.85975256102958,172.98962917032563]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"$D$276-H278","v":-65.87480071185459},{"$f":"$D$276-I278","v":-69.972213316131942},{"$f":"$D$276-J278","v":-74.32448498439534},-78.947467950424738,-83.858000456941156,-89.073968085362893,-94.614368900272467,-100.49938264586942,-106.7504442464425,-113.39032187857121,-120.44319989941835,-127.93476693316215,-135.89230943640484,-144.34481108334924,-153.32305833273355,-162.85975256102958,-172.98962917032563]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H278:H279)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I16-H279","v":1124.9551980085521},{"$f":"H281-I279","v":1194.927411324684},{"$f":"I281-J279","v":1269.2518963090795},1348.1993642595041,1432.0573647164454,1521.1313328018082,1615.7457017020806,1716.2450843479501,1822.9955285943925,1936.3858504729637,2056.829050372382,2184.7638173055443,2320.6561267419493,2465.0009378252985,2618.3239961580321,2781.1837487190614,2954.1733778893872]
[]
[null,{"$f":"C80","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$16=0,0,IF('User Input'!$J$312=0,0,ABS(PMT($D$19,'User Input'!$J$312,'User Input'!$J$16))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J16","v":0},{"$f":"$D$19*I288","v":0},{"$f":"$D$19*J288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D283-I285","v":0},{"$f":"$D$283-J285","v":0},{"$f":"$D$283-K285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I285:I286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J16-I286","v":0},{"$f":"I288-J286","v":0},{"$f":"J288-K286","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B89","v":"Option 2: "}]
[]
[null,{"$f":"C120","v":0},{"$f":"C106","v":"Annualised Cost - capex (2015)"},{"$f":"IF('User Input'!$F$17=0,0,IF('User Input'!$F$313=0,0,ABS(PMT($D$19,'User Input'!$F$313,'User Input'!$F$17))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!F17","v":0},{"$f":"$D$19*E297","v":0},{"$f":"$D$19*F297","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,{"$f":"D292-E294","v":0},{"$f":"$D$292-F294","v":0},{"$f":"$D$292-G294","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,{"$f":"SUM(E294:E295)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F17-E295","v":0},{"$f":"E297-F295","v":0},{"$f":"F297-G295","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C107","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$17=0,0,IF('User Input'!$G$313=0,0,ABS(PMT($D$19,'User Input'!$G$313,'User Input'!$G$17))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"$D$19*'User Input'!G17","v":0},{"$f":"$D$19*F304","v":0},{"$f":"$D$19*G304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,{"$f":"D299-F301","v":0},{"$f":"$D$299-G301","v":0},{"$f":"$D$299-H301","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F301:F302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G17-F302","v":0},{"$f":"F304-G302","v":0},{"$f":"G304-H302","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C108","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$17=0,0,IF('User Input'!$H$313=0,0,ABS(PMT($D$19,'User Input'!$H$313,'User Input'!$H$17))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H17","v":0},{"$f":"$D$19*G311","v":0},{"$f":"$D$19*H311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,{"$f":"D306-G308","v":0},{"$f":"$D$306-H308","v":0},{"$f":"$D$306-I308","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G308:G309)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H17-G309","v":0},{"$f":"G311-H309","v":0},{"$f":"H311-I309","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C109","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$17=0,0,IF('User Input'!$I$313=0,0,ABS(PMT($D$19,'User Input'!$I$313,'User Input'!$I$17))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"D19*'User Input'!I17","v":0},{"$f":"$D$19*H318","v":0},{"$f":"$D$19*I318","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"$D$313-H315","v":0},{"$f":"$D$313-I315","v":0},{"$f":"$D$313-J315","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H315:H316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I17-H316","v":0},{"$f":"H318-I316","v":0},{"$f":"I318-J316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C110","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$17=0,0,IF('User Input'!$J$313=0,0,ABS(PMT($D$19,'User Input'!$J$313,'User Input'!$J$17))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J17","v":0},{"$f":"$D$19*I325","v":0},{"$f":"$D$19*J325","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D320-I322","v":0},{"$f":"$D$320-J322","v":0},{"$f":"$D$320-K322","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I322:I323)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J17-I323","v":0},{"$f":"I325-J323","v":0},{"$f":"J325-K323","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B119","v":"Option 3: "}]
[]
[null,{"$f":"C136","v":"Annualised Cost - capex (2015)"},null,{"$f":"IF('User Input'!$F$18=0,0,IF('User Input'!$F$314=0,0,ABS(PMT($D$19,'User Input'!$F$314,'User Input'!$F$18))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!F18","v":0},{"$f":"$D$19*E334","v":0},{"$f":"$D$19*F334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,{"$f":"D329-E331","v":0},{"$f":"$D$329-F331","v":0},{"$f":"$D$329-G331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,{"$f":"SUM(E331:E332)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F18-E332","v":0},{"$f":"E334-F332","v":0},{"$f":"F334-G332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C137","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$18=0,0,IF('User Input'!$G$314=0,0,ABS(PMT($D$19,'User Input'!$G$314,'User Input'!$G$18))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"$D$19*'User Input'!G18","v":0},{"$f":"$D$19*F341","v":0},{"$f":"$D$19*G341","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,{"$f":"D336-F338","v":0},{"$f":"$D$336-G338","v":0},{"$f":"$D$336-H338","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F338:F339)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G18-F339","v":0},{"$f":"F341-G339","v":0},{"$f":"G341-H339","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C138","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$18=0,0,IF('User Input'!$H$314=0,0,ABS(PMT($D$19,'User Input'!$H$314,'User Input'!$H$18))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H18","v":0},{"$f":"$D$19*G348","v":0},{"$f":"$D$19*H348","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,{"$f":"D343-G345","v":0},{"$f":"$D$343-H345","v":0},{"$f":"$D$343-I345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G345:G346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H18-G346","v":0},{"$f":"G348-H346","v":0},{"$f":"H348-I346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C139","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$18=0,0,IF('User Input'!$I$314=0,0,ABS(PMT($D$19,'User Input'!$I$314,'User Input'!$I$18))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"D19*'User Input'!I18","v":0},{"$f":"$D$19*H355","v":0},{"$f":"$D$19*I355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"$D$350-H352","v":0},{"$f":"$D$350-I352","v":0},{"$f":"$D$350-J352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H352:H353)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I18-H353","v":0},{"$f":"H355-I353","v":0},{"$f":"I355-J353","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C140","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$18=0,0,IF('User Input'!$J$314=0,0,ABS(PMT($D$19,'User Input'!$J$314,'User Input'!$J$18))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J18","v":0},{"$f":"$D$19*I362","v":0},{"$f":"$D$19*J362","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D357-I359","v":0},{"$f":"$D$357-J359","v":0},{"$f":"$D$357-K359","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I359:I360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J18-I360","v":0},{"$f":"I362-J360","v":0},{"$f":"J362-K360","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B149","v":"Option 4: "}]
[]
[null,{"$f":"C166","v":"Annualised Cost - capex (2015)"},null,{"$f":"IF('User Input'!$F$19=0,0,IF('User Input'!$F$315=0,0,ABS(PMT($D$19,'User Input'!$F$315,'User Input'!$F$19))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!F19","v":0},{"$f":"$D$19*E371","v":0},{"$f":"$D$19*F371","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,{"$f":"D366-E368","v":0},{"$f":"$D$366-F368","v":0},{"$f":"$D$366-G368","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,{"$f":"SUM(E368:E369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F19-E369","v":0},{"$f":"E371-F369","v":0},{"$f":"F371-G369","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C167","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$19=0,0,IF('User Input'!$G$315=0,0,ABS(PMT($D$19,'User Input'!$G$315,'User Input'!$G$19))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"$D$19*'User Input'!G19","v":0},{"$f":"$D$19*F378","v":0},{"$f":"$D$19*G378","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,{"$f":"D373-F375","v":0},{"$f":"$D$373-G375","v":0},{"$f":"$D$373-H375","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F375:F376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G19-F376","v":0},{"$f":"F378-G376","v":0},{"$f":"G378-H376","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C168","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$19=0,0,IF('User Input'!$H$315=0,0,ABS(PMT($D$19,'User Input'!$H$315,'User Input'!$H$19))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H19","v":0},{"$f":"$D$19*G385","v":0},{"$f":"$D$19*H385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,{"$f":"D380-G382","v":0},{"$f":"$D$380-H382","v":0},{"$f":"$D$380-I382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G382:G383)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H19-G383","v":0},{"$f":"G385-H383","v":0},{"$f":"H385-I383","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C169","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$19=0,0,IF('User Input'!$I$315=0,0,ABS(PMT($D$19,'User Input'!$I$315,'User Input'!$I$19))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"D19*'User Input'!I19","v":0},{"$f":"$D$19*H392","v":0},{"$f":"$D$19*I392","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"$D$387-H389","v":0},{"$f":"$D$387-I389","v":0},{"$f":"$D$387-J389","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H389:H390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I19-H390","v":0},{"$f":"H392-I390","v":0},{"$f":"I392-J390","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C170","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$19=0,0,IF('User Input'!$J$315=0,0,ABS(PMT($D$19,'User Input'!$J$315,'User Input'!$J$19))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J19","v":0},{"$f":"$D$19*I399","v":0},{"$f":"$D$19*J399","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D394-I396","v":0},{"$f":"$D$394-J396","v":0},{"$f":"$D$394-K396","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I396:I397)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J19-I397","v":0},{"$f":"I399-J397","v":0},{"$f":"J399-K397","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B179","v":"Option 5: "}]
[]
[null,{"$f":"C196","v":"Annualised Cost - capex (2015)"},null,{"$f":"IF('User Input'!$F$20=0,0,IF('User Input'!$F$316=0,0,ABS(PMT($D$19,'User Input'!$F$316,'User Input'!$F$20))))","v":0}]
[]
[null,null,"Interest Repayment",null,{"$f":"$D$19*'User Input'!F20","v":0},{"$f":"$D$19*E408","v":0},{"$f":"$D$19*F408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,{"$f":"D403-E405","v":0},{"$f":"$D$403-F405","v":0},{"$f":"$D$403-G405","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,{"$f":"SUM(E405:E406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,{"$f":"'User Input'!F20-E406","v":0},{"$f":"E408-F406","v":0},{"$f":"F408-G406","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C197","v":"Annualised Cost - capex (2016)"},null,{"$f":"IF('User Input'!$G$20=0,0,IF('User Input'!$G$316=0,0,ABS(PMT($D$19,'User Input'!$G$316,'User Input'!$G$20))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,{"$f":"$D$19*'User Input'!G20","v":0},{"$f":"$D$19*F415","v":0},{"$f":"$D$19*G415","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,{"$f":"D410-F412","v":0},{"$f":"$D$410-G412","v":0},{"$f":"$D$410-H412","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,{"$f":"SUM(F412:F413)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,{"$f":"'User Input'!G20-F413","v":0},{"$f":"F415-G413","v":0},{"$f":"G415-H413","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C198","v":"Annualised Cost - capex (2017)"},null,{"$f":"IF('User Input'!$H$20=0,0,IF('User Input'!$H$316=0,0,ABS(PMT($D$19,'User Input'!$H$316,'User Input'!$H$20))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,{"$f":"$D$19*'User Input'!H20","v":0},{"$f":"$D$19*G422","v":0},{"$f":"$D$19*H422","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,{"$f":"D417-G419","v":0},{"$f":"$D$417-H419","v":0},{"$f":"$D$417-I419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,{"$f":"SUM(G419:G420)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,{"$f":"'User Input'!H20-G420","v":0},{"$f":"G422-H420","v":0},{"$f":"H422-I420","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C199","v":"Annualised Cost - capex (2018)"},null,{"$f":"IF('User Input'!$I$20=0,0,IF('User Input'!$I$316=0,0,ABS(PMT($D$19,'User Input'!$I$316,'User Input'!$I$20))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,{"$f":"D19*'User Input'!I20","v":0},{"$f":"$D$19*H429","v":0},{"$f":"$D$19*I429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,{"$f":"$D$387-H426","v":0},{"$f":"$D$424-I426","v":0},{"$f":"$D$424-J426","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,{"$f":"SUM(H426:H427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,{"$f":"'User Input'!I20-H427","v":0},{"$f":"H429-I427","v":0},{"$f":"I429-J427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"C200","v":"Annualised Cost - capex (2019)"},null,{"$f":"IF('User Input'!$J$20=0,0,IF('User Input'!$J$316=0,0,ABS(PMT($D$19,'User Input'!$J$316,'User Input'!$J$20))))","v":0}]
[]
[null,null,"Interest Repayment",null,null,null,null,null,{"$f":"$D$19*'User Input'!J20","v":0},{"$f":"$D$19*I436","v":0},{"$f":"$D$19*J436","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal Repayment",null,null,null,null,null,{"$f":"D431-I433","v":0},{"$f":"$D$431-J433","v":0},{"$f":"$D$431-K433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Repayment",null,null,null,null,null,{"$f":"SUM(I433:I434)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Outstanding Principal",null,null,null,null,null,{"$f":"'User Input'!J20-I434","v":0},{"$f":"I436-J434","v":0},{"$f":"J436-K434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Graph Data","index":7,"n_rows":242,"n_cols":25,"rows_kept":242,"cut":false,"hidden":true,"merged":[]}
[]
[null,"$000, nominal",null,null,"CAPITAL EXPENDITURE PROPOSAL"]
[null,null,null,null,{"$f":"'User Input'!E4","v":"RTS Redevelopment"}]
[null,"Discount Rate",null,{"$f":"IF('User Input'!I8=1,'Administrator Input'!F6,'Administrator Input'!G6)","v":6.2199999999999998E-2}]
[null,null,null,null,{"$f":"'User Input'!E6","v":2015},{"$f":"E5+1","v":2016},{"$f":"F5+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,null,"t=",0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[null,"Inflation (%)",null,null,null,{"$f":"'Administrator Input'!F35","v":2.7E-2},{"$f":"+$F$8","v":2.7E-2},2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2,2.7E-2]
[null,"Inflation Index",null,null,1,{"$f":"E9+(+E9*F8)","v":1.0269999999999999},1.0547289999999998,1.0832066829999998,1.1124532634409998,1.1424895015539067,1.1733367180958623,1.2050168094844504,1.2375522633405307,1.270966174450725,1.3052822611608945,1.3405248822122386,1.3767190540319691,1.4138904684908322,1.4520655111400846,1.4912712799408669,1.5315356044992703,1.5728870658207506,1.6153550165979109,1.6589696020460545,1.703761781301298]
[]
[null,{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E13:Y13)","v":0},{"$f":"'User Input'!F15","v":0},{"$f":"'User Input'!G15*F$9","v":0},{"$f":"'User Input'!H15*G$9","v":0},{"$f":"'User Input'!I15*H$9","v":0},{"$f":"'User Input'!J15*I$9","v":0},{"$f":"'User Input'!K15*J$9","v":0},{"$f":"'User Input'!L15*K$9","v":0},{"$f":"'User Input'!M15*L$9","v":0},{"$f":"'User Input'!N15*M$9","v":0},{"$f":"'User Input'!O15*N$9","v":0},{"$f":"'User Input'!P15*O$9","v":0},{"$f":"'User Input'!Q15*P$9","v":0},{"$f":"'User Input'!R15*Q$9","v":0},{"$f":"'User Input'!S15*R$9","v":0},{"$f":"'User Input'!T15*S$9","v":0},{"$f":"'User Input'!U15*T$9","v":0},{"$f":"'User Input'!V15*U$9","v":0},{"$f":"'User Input'!W15*V$9","v":0},{"$f":"'User Input'!X15*W$9","v":0},{"$f":"'User Input'!Y15*X$9","v":0},{"$f":"'User Input'!Z15*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D27","v":"Annual Maintenance Costs"},0,{"$f":"'User Input'!F27","v":0},{"$f":"'User Input'!G27*F$9","v":0},{"$f":"'User Input'!H27*G$9","v":0},{"$f":"'User Input'!I27*H$9","v":0},{"$f":"'User Input'!J27*I$9","v":0},{"$f":"'User Input'!K27*J$9","v":0},{"$f":"'User Input'!L27*K$9","v":0},{"$f":"'User Input'!M27*L$9","v":0},{"$f":"'User Input'!N27*M$9","v":0},{"$f":"'User Input'!O27*N$9","v":0},{"$f":"'User Input'!P27*O$9","v":0},{"$f":"'User Input'!Q27*P$9","v":0},{"$f":"'User Input'!R27*Q$9","v":0},{"$f":"'User Input'!S27*R$9","v":0},{"$f":"'User Input'!T27*S$9","v":0},{"$f":"'User Input'!U27*T$9","v":0},{"$f":"'User Input'!V27*U$9","v":0},{"$f":"'User Input'!W27*V$9","v":0},{"$f":"'User Input'!X27*W$9","v":0},{"$f":"'User Input'!Y27*X$9","v":0},{"$f":"'User Input'!Z27*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D29","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,"SAIFI sustained ",72020.773279745845,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F30*'Administrator Input'!$F$41*G9,0)","v":2950.911350865671},{"$f":"IF('User Input'!$I$8=1,'User Input'!G30*'Administrator Input'!$F$41*H9,0)","v":3030.5859573390439},{"$f":"IF('User Input'!$I$8=1,'User Input'!H30*'Administrator Input'!$F$41*I9,0)","v":3112.4117781871983},{"$f":"IF('User Input'!$I$8=1,'User Input'!I30*'Administrator Input'!$F$41*J9,0)","v":3196.4468961982525},{"$f":"IF('User Input'!$I$8=1,'User Input'!J30*'Administrator Input'!$F$41*K9,0)","v":3282.7509623956053},{"$f":"IF('User Input'!$I$8=1,'User Input'!K30*'Administrator Input'!$F$41*L9,0)","v":3371.3852383802864},{"$f":"IF('User Input'!$I$8=1,'User Input'!L30*'Administrator Input'!$F$41*M9,0)","v":3462.4126398165545},{"$f":"IF('User Input'!$I$8=1,'User Input'!M30*'Administrator Input'!$F$41*N9,0)","v":3555.8977810916012},{"$f":"IF('User Input'!$I$8=1,'User Input'!N30*'Administrator Input'!$F$41*O9,0)","v":3651.9070211810745},{"$f":"IF('User Input'!$I$8=1,'User Input'!O30*'Administrator Input'!$F$41*P9,0)","v":3750.508510752963},{"$f":"IF('User Input'!$I$8=1,'User Input'!P30*'Administrator Input'!$F$41*Q9,0)","v":3851.7722405432933},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q30*'Administrator Input'!$F$41*R9,0)","v":3955.7700910379622},{"$f":"IF('User Input'!$I$8=1,'User Input'!R30*'Administrator Input'!$F$41*S9,0)","v":4062.575883495987},{"$f":"IF('User Input'!$I$8=1,'User Input'!S30*'Administrator Input'!$F$41*T9,0)","v":4172.2654323503784},{"$f":"IF('User Input'!$I$8=1,'User Input'!T30*'Administrator Input'!$F$41*U9,0)","v":4284.9165990238389},{"$f":"IF('User Input'!$I$8=1,'User Input'!U30*'Administrator Input'!$F$41*V9,0)","v":4400.6093471974818},{"$f":"IF('User Input'!$I$8=1,'User Input'!V30*'Administrator Input'!$F$41*W9,0)","v":4519.4257995718144},{"$f":"IF('User Input'!$I$8=1,'User Input'!W30*'Administrator Input'!$F$41*X9,0)","v":4641.4502961602539},{"$f":"IF('User Input'!$I$8=1,'User Input'!X30*'Administrator Input'!$F$41*Y9,0)","v":4766.7694541565807}]
[null,null,"SAIDI accidental ",264076.16869240144,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F31*'Administrator Input'!$F$42*G9,0)","v":10820.008286507462},{"$f":"IF('User Input'!$I$8=1,'User Input'!G31*'Administrator Input'!$F$42*H9,0)","v":11112.148510243163},{"$f":"IF('User Input'!$I$8=1,'User Input'!H31*'Administrator Input'!$F$42*I9,0)","v":11412.176520019728},{"$f":"IF('User Input'!$I$8=1,'User Input'!I31*'Administrator Input'!$F$42*J9,0)","v":11720.30528606026},{"$f":"IF('User Input'!$I$8=1,'User Input'!J31*'Administrator Input'!$F$42*K9,0)","v":12036.753528783887},{"$f":"IF('User Input'!$I$8=1,'User Input'!K31*'Administrator Input'!$F$42*L9,0)","v":12361.745874061051},{"$f":"IF('User Input'!$I$8=1,'User Input'!L31*'Administrator Input'!$F$42*M9,0)","v":12695.513012660702},{"$f":"IF('User Input'!$I$8=1,'User Input'!M31*'Administrator Input'!$F$42*N9,0)","v":13038.29186400254},{"$f":"IF('User Input'!$I$8=1,'User Input'!N31*'Administrator Input'!$F$42*O9,0)","v":13390.325744330608},{"$f":"IF('User Input'!$I$8=1,'User Input'!O31*'Administrator Input'!$F$42*P9,0)","v":13751.864539427534},{"$f":"IF('User Input'!$I$8=1,'User Input'!P31*'Administrator Input'!$F$42*Q9,0)","v":14123.164881992077},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q31*'Administrator Input'!$F$42*R9,0)","v":14504.490333805863},{"$f":"IF('User Input'!$I$8=1,'User Input'!R31*'Administrator Input'!$F$42*S9,0)","v":14896.111572818621},{"$f":"IF('User Input'!$I$8=1,'User Input'!S31*'Administrator Input'!$F$42*T9,0)","v":15298.306585284723},{"$f":"IF('User Input'!$I$8=1,'User Input'!T31*'Administrator Input'!$F$42*U9,0)","v":15711.360863087411},{"$f":"IF('User Input'!$I$8=1,'User Input'!U31*'Administrator Input'!$F$42*V9,0)","v":16135.56760639077},{"$f":"IF('User Input'!$I$8=1,'User Input'!V31*'Administrator Input'!$F$42*W9,0)","v":16571.227931763322},{"$f":"IF('User Input'!$I$8=1,'User Input'!W31*'Administrator Input'!$F$42*X9,0)","v":17018.65108592093},{"$f":"IF('User Input'!$I$8=1,'User Input'!X31*'Administrator Input'!$F$42*Y9,0)","v":17478.154665240796}]
[null,null,"MAIFI momentary ",0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F32*'Administrator Input'!$F$43*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G32*'Administrator Input'!$F$43*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H32*'Administrator Input'!$F$43*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I32*'Administrator Input'!$F$43*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J32*'Administrator Input'!$F$43*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K32*'Administrator Input'!$F$43*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L32*'Administrator Input'!$F$43*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M32*'Administrator Input'!$F$43*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N32*'Administrator Input'!$F$43*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O32*'Administrator Input'!$F$43*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P32*'Administrator Input'!$F$43*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q32*'Administrator Input'!$F$43*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R32*'Administrator Input'!$F$43*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S32*'Administrator Input'!$F$43*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T32*'Administrator Input'!$F$43*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U32*'Administrator Input'!$F$43*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V32*'Administrator Input'!$F$43*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W32*'Administrator Input'!$F$43*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X32*'Administrator Input'!$F$43*Y9,0)","v":0}]
[null,null,"Call centre response ",0,0,0,{"$f":"IF('User Input'!$I$8=1,'User Input'!F33*'Administrator Input'!$F$44*G9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G33*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H33*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I33*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J33*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K33*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L33*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M33*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N33*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O33*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P33*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q33*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R33*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S33*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T33*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U33*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V33*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W33*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X33*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,{"$f":"'User Input'!D35","v":"Network Outage Costs"},19174.766147640919,{"$f":"'User Input'!F36*'Administrator Input'!$F$49*E9","v":1053.8346268656717},{"$f":"'User Input'!G36*'Administrator Input'!$F$49*F9","v":1082.2881617910448},{"$f":"'User Input'!H36*'Administrator Input'!$F$49*G9","v":1111.5099421594027},{"$f":"'User Input'!I36*'Administrator Input'!$F$49*H9","v":1141.5207105977067},{"$f":"'User Input'!J36*'Administrator Input'!$F$49*I9","v":1172.3417697838447},{"$f":"'User Input'!K36*'Administrator Input'!$F$49*J9","v":1203.9949975680086},{"$f":"'User Input'!L36*'Administrator Input'!$F$49*K9","v":1236.5028625023449},{"$f":"'User Input'!M36*'Administrator Input'!$F$49*L9","v":1269.888439789908},{"$f":"'User Input'!N36*'Administrator Input'!$F$49*M9","v":1304.1754276642357},{"$f":"'User Input'!O36*'Administrator Input'!$F$49*N9","v":1339.3881642111701},{"$f":"'User Input'!P36*'Administrator Input'!$F$49*O9","v":1375.5516446448714},{"$f":"'User Input'!Q36*'Administrator Input'!$F$49*P9","v":1412.6915390502829},{"$f":"'User Input'!R36*'Administrator Input'!$F$49*Q9","v":1450.8342106046407},{"$f":"'User Input'!S36*'Administrator Input'!$F$49*R9","v":1490.0067342909658},{"$f":"'User Input'!T36*'Administrator Input'!$F$49*S9","v":1530.2369161168219},{"$f":"'User Input'!U36*'Administrator Input'!$F$49*T9","v":0},{"$f":"'User Input'!V36*'Administrator Input'!$F$49*U9","v":0},{"$f":"'User Input'!W36*'Administrator Input'!$F$49*V9","v":0},{"$f":"'User Input'!X36*'Administrator Input'!$F$49*W9","v":0},{"$f":"'User Input'!Y36*'Administrator Input'!$F$49*X9","v":0},{"$f":"'User Input'!Z36*'Administrator Input'!$F$49*Y9","v":0}]
[null,null,{"$f":"'User Input'!D39","v":"Loss of F Factor Benefit"},0,{"$f":"'User Input'!F39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!G39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!H39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!I39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!J39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!K39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!L39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!M39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!N39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!O39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!P39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Q39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!R39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!S39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!T39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!U39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!V39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!W39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!X39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Y39*'Administrator Input'!$F$54","v":0},{"$f":"'User Input'!Z39*'Administrator Input'!$F$54","v":0}]
[null,null,{"$f":"'User Input'!D42","v":"Cost 1"},0,{"$f":"'User Input'!F42","v":0},{"$f":"'User Input'!G42*F$9","v":0},{"$f":"'User Input'!H42*G$9","v":0},{"$f":"'User Input'!I42*H$9","v":0},{"$f":"'User Input'!J42*I$9","v":0},{"$f":"'User Input'!K42*J$9","v":0},{"$f":"'User Input'!L42*K$9","v":0},{"$f":"'User Input'!M42*L$9","v":0},{"$f":"'User Input'!N42*M$9","v":0},{"$f":"'User Input'!O42*N$9","v":0},{"$f":"'User Input'!P42*O$9","v":0},{"$f":"'User Input'!Q42*P$9","v":0},{"$f":"'User Input'!R42*Q$9","v":0},{"$f":"'User Input'!S42*R$9","v":0},{"$f":"'User Input'!T42*S$9","v":0},{"$f":"'User Input'!U42*T$9","v":0},{"$f":"'User Input'!V42*U$9","v":0},{"$f":"'User Input'!W42*V$9","v":0},{"$f":"'User Input'!X42*W$9","v":0},{"$f":"'User Input'!Y42*X$9","v":0},{"$f":"'User Input'!Z42*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D43","v":"Cost 2"},0,{"$f":"'User Input'!F43","v":0},{"$f":"'User Input'!G43*F$9","v":0},{"$f":"'User Input'!H43*G$9","v":0},{"$f":"'User Input'!I43*H$9","v":0},{"$f":"'User Input'!J43*I$9","v":0},{"$f":"'User Input'!K43*J$9","v":0},{"$f":"'User Input'!L43*K$9","v":0},{"$f":"'User Input'!M43*L$9","v":0},{"$f":"'User Input'!N43*M$9","v":0},{"$f":"'User Input'!O43*N$9","v":0},{"$f":"'User Input'!P43*O$9","v":0},{"$f":"'User Input'!Q43*P$9","v":0},{"$f":"'User Input'!R43*Q$9","v":0},{"$f":"'User Input'!S43*R$9","v":0},{"$f":"'User Input'!T43*S$9","v":0},{"$f":"'User Input'!U43*T$9","v":0},{"$f":"'User Input'!V43*U$9","v":0},{"$f":"'User Input'!W43*V$9","v":0},{"$f":"'User Input'!X43*W$9","v":0},{"$f":"'User Input'!Y43*X$9","v":0},{"$f":"'User Input'!Z43*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D44","v":"Cost 3"},0,{"$f":"'User Input'!F44","v":0},{"$f":"'User Input'!G44*F$9","v":0},{"$f":"'User Input'!H44*G$9","v":0},{"$f":"'User Input'!I44*H$9","v":0},{"$f":"'User Input'!J44*I$9","v":0},{"$f":"'User Input'!K44*J$9","v":0},{"$f":"'User Input'!L44*K$9","v":0},{"$f":"'User Input'!M44*L$9","v":0},{"$f":"'User Input'!N44*M$9","v":0},{"$f":"'User Input'!O44*N$9","v":0},{"$f":"'User Input'!P44*O$9","v":0},{"$f":"'User Input'!Q44*P$9","v":0},{"$f":"'User Input'!R44*Q$9","v":0},{"$f":"'User Input'!S44*R$9","v":0},{"$f":"'User Input'!T44*S$9","v":0},{"$f":"'User Input'!U44*T$9","v":0},{"$f":"'User Input'!V44*U$9","v":0},{"$f":"'User Input'!W44*V$9","v":0},{"$f":"'User Input'!X44*W$9","v":0},{"$f":"'User Input'!Y44*X$9","v":0},{"$f":"'User Input'!Z44*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D45","v":"Cost 4"},0,{"$f":"'User Input'!F45","v":0},{"$f":"'User Input'!G45*F$9","v":0},{"$f":"'User Input'!H45*G$9","v":0},{"$f":"'User Input'!I45*H$9","v":0},{"$f":"'User Input'!J45*I$9","v":0},{"$f":"'User Input'!K45*J$9","v":0},{"$f":"'User Input'!L45*K$9","v":0},{"$f":"'User Input'!M45*L$9","v":0},{"$f":"'User Input'!N45*M$9","v":0},{"$f":"'User Input'!O45*N$9","v":0},{"$f":"'User Input'!P45*O$9","v":0},{"$f":"'User Input'!Q45*P$9","v":0},{"$f":"'User Input'!R45*Q$9","v":0},{"$f":"'User Input'!S45*R$9","v":0},{"$f":"'User Input'!T45*S$9","v":0},{"$f":"'User Input'!U45*T$9","v":0},{"$f":"'User Input'!V45*U$9","v":0},{"$f":"'User Input'!W45*V$9","v":0},{"$f":"'User Input'!X45*W$9","v":0},{"$f":"'User Input'!Y45*X$9","v":0},{"$f":"'User Input'!Z45*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D46","v":"Cost 5"},0,{"$f":"'User Input'!F46","v":0},{"$f":"'User Input'!G46*F$9","v":0},{"$f":"'User Input'!H46*G$9","v":0},{"$f":"'User Input'!I46*H$9","v":0},{"$f":"'User Input'!J46*I$9","v":0},{"$f":"'User Input'!K46*J$9","v":0},{"$f":"'User Input'!L46*K$9","v":0},{"$f":"'User Input'!M46*L$9","v":0},{"$f":"'User Input'!N46*M$9","v":0},{"$f":"'User Input'!O46*N$9","v":0},{"$f":"'User Input'!P46*O$9","v":0},{"$f":"'User Input'!Q46*P$9","v":0},{"$f":"'User Input'!R46*Q$9","v":0},{"$f":"'User Input'!S46*R$9","v":0},{"$f":"'User Input'!T46*S$9","v":0},{"$f":"'User Input'!U46*T$9","v":0},{"$f":"'User Input'!V46*U$9","v":0},{"$f":"'User Input'!W46*V$9","v":0},{"$f":"'User Input'!X46*W$9","v":0},{"$f":"'User Input'!Y46*X$9","v":0},{"$f":"'User Input'!Z46*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D47","v":"Risk 1"},0,{"$f":"'User Input'!F47","v":0},{"$f":"'User Input'!G47*F$9","v":0},{"$f":"'User Input'!H47*G$9","v":0},{"$f":"'User Input'!I47*H$9","v":0},{"$f":"'User Input'!J47*I$9","v":0},{"$f":"'User Input'!K47*J$9","v":0},{"$f":"'User Input'!L47*K$9","v":0},{"$f":"'User Input'!M47*L$9","v":0},{"$f":"'User Input'!N47*M$9","v":0},{"$f":"'User Input'!O47*N$9","v":0},{"$f":"'User Input'!P47*O$9","v":0},{"$f":"'User Input'!Q47*P$9","v":0},{"$f":"'User Input'!R47*Q$9","v":0},{"$f":"'User Input'!S47*R$9","v":0},{"$f":"'User Input'!T47*S$9","v":0},{"$f":"'User Input'!U47*T$9","v":0},{"$f":"'User Input'!V47*U$9","v":0},{"$f":"'User Input'!W47*V$9","v":0},{"$f":"'User Input'!X47*W$9","v":0},{"$f":"'User Input'!Y47*X$9","v":0},{"$f":"'User Input'!Z47*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D48","v":"Risk 2"},0,{"$f":"'User Input'!F48","v":0},{"$f":"'User Input'!G48*F$9","v":0},{"$f":"'User Input'!H48*G$9","v":0},{"$f":"'User Input'!I48*H$9","v":0},{"$f":"'User Input'!J48*I$9","v":0},{"$f":"'User Input'!K48*J$9","v":0},{"$f":"'User Input'!L48*K$9","v":0},{"$f":"'User Input'!M48*L$9","v":0},{"$f":"'User Input'!N48*M$9","v":0},{"$f":"'User Input'!O48*N$9","v":0},{"$f":"'User Input'!P48*O$9","v":0},{"$f":"'User Input'!Q48*P$9","v":0},{"$f":"'User Input'!R48*Q$9","v":0},{"$f":"'User Input'!S48*R$9","v":0},{"$f":"'User Input'!T48*S$9","v":0},{"$f":"'User Input'!U48*T$9","v":0},{"$f":"'User Input'!V48*U$9","v":0},{"$f":"'User Input'!W48*V$9","v":0},{"$f":"'User Input'!X48*W$9","v":0},{"$f":"'User Input'!Y48*X$9","v":0},{"$f":"'User Input'!Z48*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D49","v":"Risk 3"},0,{"$f":"'User Input'!F49","v":0},{"$f":"'User Input'!G49*F$9","v":0},{"$f":"'User Input'!H49*G$9","v":0},{"$f":"'User Input'!I49*H$9","v":0},{"$f":"'User Input'!J49*I$9","v":0},{"$f":"'User Input'!K49*J$9","v":0},{"$f":"'User Input'!L49*K$9","v":0},{"$f":"'User Input'!M49*L$9","v":0},{"$f":"'User Input'!N49*M$9","v":0},{"$f":"'User Input'!O49*N$9","v":0},{"$f":"'User Input'!P49*O$9","v":0},{"$f":"'User Input'!Q49*P$9","v":0},{"$f":"'User Input'!R49*Q$9","v":0},{"$f":"'User Input'!S49*R$9","v":0},{"$f":"'User Input'!T49*S$9","v":0},{"$f":"'User Input'!U49*T$9","v":0},{"$f":"'User Input'!V49*U$9","v":0},{"$f":"'User Input'!W49*V$9","v":0},{"$f":"'User Input'!X49*W$9","v":0},{"$f":"'User Input'!Y49*X$9","v":0},{"$f":"'User Input'!Z49*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D50","v":"Risk 4"},0,{"$f":"'User Input'!F50","v":0},{"$f":"'User Input'!G50*F$9","v":0},{"$f":"'User Input'!H50*G$9","v":0},{"$f":"'User Input'!I50*H$9","v":0},{"$f":"'User Input'!J50*I$9","v":0},{"$f":"'User Input'!K50*J$9","v":0},{"$f":"'User Input'!L50*K$9","v":0},{"$f":"'User Input'!M50*L$9","v":0},{"$f":"'User Input'!N50*M$9","v":0},{"$f":"'User Input'!O50*N$9","v":0},{"$f":"'User Input'!P50*O$9","v":0},{"$f":"'User Input'!Q50*P$9","v":0},{"$f":"'User Input'!R50*Q$9","v":0},{"$f":"'User Input'!S50*R$9","v":0},{"$f":"'User Input'!T50*S$9","v":0},{"$f":"'User Input'!U50*T$9","v":0},{"$f":"'User Input'!V50*U$9","v":0},{"$f":"'User Input'!W50*V$9","v":0},{"$f":"'User Input'!X50*W$9","v":0},{"$f":"'User Input'!Y50*X$9","v":0},{"$f":"'User Input'!Z50*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D51","v":"Risk 5"},0,{"$f":"'User Input'!F51","v":0},{"$f":"'User Input'!G51*F$9","v":0},{"$f":"'User Input'!H51*G$9","v":0},{"$f":"'User Input'!I51*H$9","v":0},{"$f":"'User Input'!J51*I$9","v":0},{"$f":"'User Input'!K51*J$9","v":0},{"$f":"'User Input'!L51*K$9","v":0},{"$f":"'User Input'!M51*L$9","v":0},{"$f":"'User Input'!N51*M$9","v":0},{"$f":"'User Input'!O51*N$9","v":0},{"$f":"'User Input'!P51*O$9","v":0},{"$f":"'User Input'!Q51*P$9","v":0},{"$f":"'User Input'!R51*Q$9","v":0},{"$f":"'User Input'!S51*R$9","v":0},{"$f":"'User Input'!T51*S$9","v":0},{"$f":"'User Input'!U51*T$9","v":0},{"$f":"'User Input'!V51*U$9","v":0},{"$f":"'User Input'!W51*V$9","v":0},{"$f":"'User Input'!X51*W$9","v":0},{"$f":"'User Input'!Y51*X$9","v":0},{"$f":"'User Input'!Z51*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E32:Y32)","v":355271.70811978815},{"$f":"SUM(E13:E31)","v":1053.8346268656717},{"$f":"SUM(F13:F31)","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E33:Y33)","v":186780.93242365232},{"$f":"E32/(1+$D$4)^E$7","v":1053.8346268656717},{"$f":"F32/(1+$D$4)^F$7","v":1018.9118450301683},13190.499508550227,12753.3825977039,12330.75120301441,11922.125292313873,11527.040741109346,11145.048805422046,10775.715612096068,10418.621665997611,10073.361373545042,9739.54258202858,9416.7861341963398,9104.7254376008641,8803.0060482169902,7875.6109550570436,7614.6229060850919,7362.2836796736856,7118.3066644933861,6882.414747161276,6654.3399974907079]
[]
[null,{"$f":"Calculations!D221","v":"Option 1: RTS Redevelopment"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E37:Y37)","v":6785.0003634402492},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!F15:F20)*E$9","v":479},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!G15:G20)*F$9","v":3412.969734228469},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!H15:H20)*G$9","v":1745.8276650257021},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!I15:I20)*H$9","v":1147.2029641860777},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!J15:J20)*I$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!K15:K20)*J$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!L15:L20)*K$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!M15:M20)*L$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!N15:N20)*M$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!O15:O20)*N$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!P15:P20)*O$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!Q15:Q20)*P$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!R15:R20)*Q$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!S15:S20)*R$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!T15:T20)*S$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!U15:U20)*T$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!V15:V20)*U$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!W15:W20)*V$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!X15:X20)*W$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!Y15:Y20)*X$9","v":0},{"$f":"SUMIF('User Input'!$C$15:$C$20,$B$35,'User Input'!Z15:Z20)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D56","v":"Annual Maintenance Costs"},{"$f":"SUM(E38:Y38)","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C38='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D58","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D59","v":"SAIFI sustained"},36010.386639872922,0,0,{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*'Administrator Input'!$F$41*G$9,0)","v":1475.4556754328355},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*'Administrator Input'!$F$41*H$9,0)","v":1515.292978669522},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*'Administrator Input'!$F$41*I$9,0)","v":1556.2058890935991},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*'Administrator Input'!$F$41*J$9,0)","v":1598.2234480991262},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*'Administrator Input'!$F$41*K$9,0)","v":1641.3754811978026},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*'Administrator Input'!$F$41*L$9,0)","v":1685.6926191901432},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*'Administrator Input'!$F$41*M$9,0)","v":1731.2063199082772},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*'Administrator Input'!$F$41*N$9,0)","v":1777.9488905458006},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*'Administrator Input'!$F$41*O$9,0)","v":1825.9535105905372},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*'Administrator Input'!$F$41*P$9,0)","v":1875.2542553764815},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*'Administrator Input'!$F$41*Q$9,0)","v":1925.8861202716466},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*'Administrator Input'!$F$41*R$9,0)","v":1977.8850455189811},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*'Administrator Input'!$F$41*S$9,0)","v":2031.2879417479935},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*'Administrator Input'!$F$41*T$9,0)","v":2086.1327161751892},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*'Administrator Input'!$F$41*U$9,0)","v":2142.4582995119194},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*'Administrator Input'!$F$41*V$9,0)","v":2200.3046735987409},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*'Administrator Input'!$F$41*W$9,0)","v":2259.7128997859072},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*'Administrator Input'!$F$41*X$9,0)","v":2320.7251480801269},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C40='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*'Administrator Input'!$F$41*Y$9,0)","v":2383.3847270782903}]
[null,null,{"$f":"'User Input'!D60","v":"SAIDI accidental"},44012.694782066923,0,0,{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*'Administrator Input'!$F$42*G$9,0)","v":1803.3347144179104},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*'Administrator Input'!$F$42*H$9,0)","v":1852.0247517071939},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*'Administrator Input'!$F$42*I$9,0)","v":1902.0294200032881},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*'Administrator Input'!$F$42*J$9,0)","v":1953.3842143433767},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*'Administrator Input'!$F$42*K$9,0)","v":2006.1255881306481},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*'Administrator Input'!$F$42*L$9,0)","v":2060.2909790101753},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*'Administrator Input'!$F$42*M$9,0)","v":2115.9188354434505},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*'Administrator Input'!$F$42*N$9,0)","v":2173.0486440004233},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*'Administrator Input'!$F$42*O$9,0)","v":2231.7209573884347},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*'Administrator Input'!$F$42*P$9,0)","v":2291.9774232379223},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*'Administrator Input'!$F$42*Q$9,0)","v":2353.8608136653465},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*'Administrator Input'!$F$42*R$9,0)","v":2417.4150556343106},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*'Administrator Input'!$F$42*S$9,0)","v":2482.6852621364369},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*'Administrator Input'!$F$42*T$9,0)","v":2549.7177642141205},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*'Administrator Input'!$F$42*U$9,0)","v":2618.5601438479021},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*'Administrator Input'!$F$42*V$9,0)","v":2689.2612677317952},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*'Administrator Input'!$F$42*W$9,0)","v":2761.8713219605538},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*'Administrator Input'!$F$42*X$9,0)","v":2836.4418476534888},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C41='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*'Administrator Input'!$F$42*Y$9,0)","v":2913.0257775401328}]
[null,null,{"$f":"'User Input'!D61","v":"MAIFI momentary"},0,0,0,{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*'Administrator Input'!$F$43*G$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*'Administrator Input'!$F$43*H$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*'Administrator Input'!$F$43*I$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*'Administrator Input'!$F$43*J$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*'Administrator Input'!$F$43*K$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*'Administrator Input'!$F$43*L$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*'Administrator Input'!$F$43*M$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*'Administrator Input'!$F$43*N$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*'Administrator Input'!$F$43*O$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*'Administrator Input'!$F$43*P$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*'Administrator Input'!$F$43*Q$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*'Administrator Input'!$F$43*R$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*'Administrator Input'!$F$43*S$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*'Administrator Input'!$F$43*T$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*'Administrator Input'!$F$43*U$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*'Administrator Input'!$F$43*V$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*'Administrator Input'!$F$43*W$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*'Administrator Input'!$F$43*X$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C42='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*'Administrator Input'!$F$43*Y$9,0)","v":0}]
[null,null,{"$f":"'User Input'!D62","v":"Call centre response"},0,0,0,{"$f":"IF('User Input'!$I$8=1,SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C43='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*'Administrator Input'!$F$44*G$9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!G62*'Administrator Input'!$F$44*H9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!H62*'Administrator Input'!$F$44*I9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!I62*'Administrator Input'!$F$44*J9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!J62*'Administrator Input'!$F$44*K9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!K62*'Administrator Input'!$F$44*L9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!L62*'Administrator Input'!$F$44*M9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!M62*'Administrator Input'!$F$44*N9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!N62*'Administrator Input'!$F$44*O9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!O62*'Administrator Input'!$F$44*P9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!P62*'Administrator Input'!$F$44*Q9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!Q62*'Administrator Input'!$F$44*R9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!R62*'Administrator Input'!$F$44*S9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!S62*'Administrator Input'!$F$44*T9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!T62*'Administrator Input'!$F$44*U9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!U62*'Administrator Input'!$F$44*V9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!V62*'Administrator Input'!$F$44*W9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!W62*'Administrator Input'!$F$44*X9,0)","v":0},{"$f":"IF('User Input'!$I$8=1,'User Input'!X62*'Administrator Input'!$F$44*Y9,0)","v":0}]
[null,null,"Customer off supply",4877.3245651157195,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*'Administrator Input'!$F$49*E$9","v":175.63910447761194},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*'Administrator Input'!$F$49*F$9","v":180.38136029850745},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*'Administrator Input'!$F$49*G$9","v":185.25165702656713},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*'Administrator Input'!$F$49*H$9","v":190.25345176628443},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*'Administrator Input'!$F$49*I$9","v":195.39029496397413},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*'Administrator Input'!$F$49*J$9","v":200.66583292800141},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*'Administrator Input'!$F$49*K$9","v":206.08381041705746},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*'Administrator Input'!$F$49*L$9","v":211.648073298318},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*'Administrator Input'!$F$49*M$9","v":217.36257127737258},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*'Administrator Input'!$F$49*N$9","v":223.23136070186166},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*'Administrator Input'!$F$49*O$9","v":229.25860744081191},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*'Administrator Input'!$F$49*P$9","v":235.44858984171381},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*'Administrator Input'!$F$49*Q$9","v":241.8057017674401},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*'Administrator Input'!$F$49*R$9","v":248.33445571516097},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*'Administrator Input'!$F$49*S$9","v":255.0394860194703},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*'Administrator Input'!$F$49*T$9","v":261.92555214199604},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*'Administrator Input'!$F$49*U$9","v":268.99754204982986},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*'Administrator Input'!$F$49*V$9","v":276.26047568517527},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*'Administrator Input'!$F$49*W$9","v":283.71950852867502},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*'Administrator Input'!$F$49*X$9","v":291.37993525894927},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C44='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*'Administrator Input'!$F$49*Y$9","v":299.24719351094092}]
[null,null,{"$f":"'User Input'!D68","v":"Loss of F Factor Benefit"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C45='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D71","v":"Cost 1"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C46='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D72","v":"Cost 2"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C47='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D73","v":"Cost 3"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C48='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D74","v":"Cost 4"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C49='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D75","v":"Cost 5"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C50='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D76","v":"Risk 1"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C51='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D77","v":"Risk 2"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C52='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D78","v":"Risk 3"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C53='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D79","v":"Risk 4"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C54='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D80","v":"Risk 5"},0,{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!F$56:F$196)*E$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!G$56:G$196)*F$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!H$56:H$196)*G$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!I$56:I$196)*H$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!J$56:J$196)*I$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!K$56:K$196)*J$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!L$56:L$196)*K$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!M$56:M$196)*L$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!N$56:N$196)*M$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!O$56:O$196)*N$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!P$56:P$196)*O$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!Q$56:Q$196)*P$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!R$56:R$196)*Q$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!S$56:S$196)*R$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!T$56:T$196)*S$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!U$56:U$196)*T$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!V$56:V$196)*U$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!W$56:W$196)*V$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!X$56:X$196)*W$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!Y$56:Y$196)*X$9","v":0},{"$f":"SUMPRODUCT(($B$35='User Input'!$C$56:$C$196)*($C55='User Input'!$D$56:$D$196)*'User Input'!Z$56:Z$196)*Y$9","v":0}]
[null,null,"Total Costs",{"$f":"SUM(E56:Y56)","v":91685.406350495803},{"$f":"SUM(E37:E55)","v":654.63910447761191},{"$f":"SUM(F37:F55)","v":3593.3510945269763},5209.8697119030148,4704.7741463290777,3653.6256040608614,3752.2734953705044,3853.5848797455083,3957.6316714986369,4064.4877266291005,4174.2288952480858,4286.9330754197836,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E57:Y57)","v":50352.318329522146},{"$f":"E56/(1+$D$4)^E$7","v":654.63910447761191},3382.9326817237584,4617.5782997809411,3925.7251350775759,2870.1120612436048,2775.0000818086819,2683.0399962507213,2594.1273546879029,2508.1611685788712,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[null,{"$f":"CONCATENATE($B$35,\" + 1yr\")","v":"Option 1: RTS Redevelopment + 1yr"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E61:Y61)","v":6968.1953732531347},{"$f":"E13","v":0},{"$f":"E37/E9*F9","v":491.93299999999994},{"$f":"F37/F9*G9-E61","v":3505.119917052637},{"$f":"G37/G9*H9","v":1792.9650119813959},1178.177444219102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D85","v":"Annual Maintenance Costs"},{"$f":"SUM(E62:Y62)","v":0},{"$f":"E14","v":0},{"$f":"F38","v":0},{"$f":"G38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D87","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D88","v":"SAIFI sustained"},37230.091670830319,0,0,{"$f":"G16","v":2950.911350865671},{"$f":"G40","v":1475.4556754328355},{"$f":"H40","v":1515.292978669522},1556.2058890935991,1598.2234480991262,1641.3754811978026,1685.6926191901432,{"$f":"N40","v":1777.9488905458006},1825.9535105905372,1875.2542553764815,1925.8861202716466,1977.8850455189811,2031.2879417479935,2086.1327161751892,2142.4582995119194,2200.3046735987409,2259.7128997859072,2320.7251480801269,2383.3847270782903]
[null,null,{"$f":"'User Input'!D89","v":"SAIDI accidental"},52716.784233130929,0,0,{"$f":"G17","v":10820.008286507462},{"$f":"G41","v":1803.3347144179104},{"$f":"H41","v":1852.0247517071939},1902.0294200032881,1953.3842143433767,2006.1255881306481,2060.2909790101753,{"$f":"N41","v":2173.0486440004233},2231.7209573884347,2291.9774232379223,2353.8608136653465,2417.4150556343106,2482.6852621364369,2549.7177642141205,2618.5601438479021,2689.2612677317952,2761.8713219605538,2836.4418476534888,2913.0257775401328]
[null,null,{"$f":"'User Input'!D90","v":"MAIFI momentary"},0,0,0,{"$f":"G18","v":0},{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D91","v":"Call centre response"},0,0,0,{"$f":"G19","v":0},{"$f":"G43","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D93","v":"Network Outage Costs"},5755.5200875037781,{"$f":"E20","v":1053.8346268656717},180.38136029850745,{"$f":"G44","v":185.25165702656713},190.25345176628443,195.39029496397413,200.66583292800141,206.08381041705746,211.648073298318,217.36257127737258,223.23136070186166,229.25860744081191,235.44858984171381,241.8057017674401,248.33445571516097,255.0394860194703,261.92555214199604,268.99754204982986,276.26047568517527,283.71950852867502,291.37993525894927,299.24719351094092]
[null,null,{"$f":"'User Input'!D97","v":"Loss of F Factor Benefit"},0,{"$f":"E21","v":0},{"$f":"F45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D100","v":"Cost 1"},0,0,{"$f":"F46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D101","v":"Cost 2"},0,0,{"$f":"F47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D102","v":"Cost 3"},0,0,{"$f":"F48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D103","v":"Cost 4"},0,0,{"$f":"F49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D104","v":"Cost 5"},0,0,{"$f":"F50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D105","v":"Risk 1"},0,0,{"$f":"F51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D106","v":"Risk 2"},0,0,{"$f":"F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D107","v":"Risk 3"},0,0,{"$f":"F53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D108","v":"Risk 4"},0,0,{"$f":"F54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D109","v":"Risk 5"},0,0,{"$f":"F55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Costs",{"$f":"SUM(E80:Y80)","v":102670.59136471816},{"$f":"SUM(E61:E79)","v":1053.8346268656717},{"$f":"SUM(F61:F79)","v":672.31436029850738},17461.291211452339,5262.008853598426,4740.885469559792,3658.9011420248885,3757.6914728595607,3859.1491426267689,3963.3461694776915,4174.2288952480858,4286.9330754197836,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E81:Y81)","v":59916.405081900935},{"$f":"E80/(1+$D$4)^E$7","v":1053.8346268656717},632.94517068208188,15476.179605786452,4390.6890692489369,3724.2109733505822,2705.9464031542775,2616.2746714737741,2529.5745505588084,2445.7475648878703,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[null,{"$f":"CONCATENATE($B$35,\" + 2yrs\")","v":"Option 1: RTS Redevelopment + 2yrs"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E85:Y85)","v":4104.9733458130586},{"$f":"E13","v":0},{"$f":"F13","v":0},{"$f":"E37/E9*G9","v":505.21519099999989},{"$f":"F37/F9*H9-E85-F85","v":3599.7581548130584},{"$f":"'User Input'!J18*I$9","v":0},{"$f":"'User Input'!K18*J$9","v":0},{"$f":"'User Input'!L18*K$9","v":0},{"$f":"'User Input'!M18*L$9","v":0},{"$f":"'User Input'!N18*M$9","v":0},{"$f":"'User Input'!O18*N$9","v":0},{"$f":"'User Input'!P18*O$9","v":0},{"$f":"'User Input'!Q18*P$9","v":0},{"$f":"'User Input'!R18*Q$9","v":0},{"$f":"'User Input'!S18*R$9","v":0},{"$f":"'User Input'!T18*S$9","v":0},{"$f":"'User Input'!U18*T$9","v":0},{"$f":"'User Input'!V18*U$9","v":0},{"$f":"'User Input'!W18*V$9","v":0},{"$f":"'User Input'!X18*W$9","v":0},{"$f":"'User Input'!Y18*X$9","v":0},{"$f":"'User Input'!Z18*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D114","v":"Annual Maintenance Costs"},{"$f":"SUM(E86:Y86)","v":0},{"$f":"E14","v":0},{"$f":"F14","v":0},{"$f":"G38","v":0},{"$f":"H38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D116","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D117","v":"SAIFI sustained"},37287.77407291923,0,0,{"$f":"G16","v":2950.911350865671},3030.5859573390439,{"$f":"G40","v":1475.4556754328355},{"$f":"H40","v":1515.292978669522},1556.2058890935991,1598.2234480991262,1641.3754811978026,1685.6926191901432,{"$f":"M40","v":1731.2063199082772},{"$f":"N40","v":1777.9488905458006},{"$f":"O40","v":1825.9535105905372},{"$f":"P40","v":1875.2542553764815},{"$f":"Q40","v":1925.8861202716466},{"$f":"R40","v":1977.8850455189811},{"$f":"S40","v":2031.2879417479935},{"$f":"T40","v":2086.1327161751892},{"$f":"U40","v":2142.4582995119194},{"$f":"V40","v":2200.3046735987409},{"$f":"W40","v":2259.7128997859072}]
[null,null,{"$f":"'User Input'!D118","v":"SAIDI accidental"},60195.38395362391,0,0,{"$f":"G17","v":10820.008286507462},11112.148510243163,{"$f":"G41","v":1803.3347144179104},{"$f":"H41","v":1852.0247517071939},1902.0294200032881,1953.3842143433767,{"$f":"K41","v":2006.1255881306481},{"$f":"L41","v":2060.2909790101753},2115.9188354434505,2173.0486440004233,2231.7209573884347,2291.9774232379223,2353.8608136653465,2417.4150556343106,2482.6852621364369,2549.7177642141205,2618.5601438479021,2689.2612677317952,2761.8713219605538]
[null,null,{"$f":"'User Input'!D119","v":"MAIFI momentary"},0,0,0,{"$f":"G18","v":0},0,{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D120","v":"Call centre response"},0,0,0,{"$f":"G19","v":0},0,{"$f":"G43","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D122","v":"Network Outage Costs"},6657.4268889963168,{"$f":"E20","v":1053.8346268656717},1082.2881617910448,{"$f":"G44","v":185.25165702656713},{"$f":"H44","v":190.25345176628443},195.39029496397413,200.66583292800141,206.08381041705746,211.648073298318,217.36257127737258,223.23136070186166,229.25860744081191,235.44858984171381,241.8057017674401,248.33445571516097,255.0394860194703,261.92555214199604,268.99754204982986,276.26047568517527,283.71950852867502,291.37993525894927,299.24719351094092]
[null,null,{"$f":"'User Input'!D126","v":"Loss of F Factor Benefit"},0,{"$f":"E21","v":0},0,{"$f":"G45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D129","v":"Cost 1"},0,{"$f":"E22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D130","v":"Cost 2"},0,{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D131","v":"Cost 3"},0,{"$f":"E24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D132","v":"Cost 4"},0,{"$f":"E25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D133","v":"Cost 5"},0,{"$f":"E26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D134","v":"Risk 1"},0,{"$f":"E27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D135","v":"Risk 2"},0,{"$f":"E28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D136","v":"Risk 3"},0,{"$f":"E29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D137","v":"Risk 4"},0,{"$f":"E30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D138","v":"Risk 5"},0,{"$f":"E31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Costs",{"$f":"SUM(E104:Y104)","v":108245.5582613525},{"$f":"SUM(E85:E103)","v":1053.8346268656717},{"$f":"SUM(F85:F103)","v":1082.2881617910448},14461.3864853997,17932.74607416155,3474.1806848147198,3567.9835633047173,3664.3191195139448,3763.2557357408214,3864.8636406058231,3969.2149589021806,4076.3837627925395,4186.4461243879377,4299.4801697464118,4415.5661343295651,4534.7864199564629,4657.2256532952879,4782.9707459342599,4912.1109560744853,5044.7379518884964,5180.945876589486,5320.8314152574021]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E105:Y105)","v":65769.716521870592},{"$f":"E104/(1+$D$4)^E$7","v":1053.8346268656717},1018.9118450301683,12817.32329450816,14963.318071119078,2729.148787260413,2638.7081571421995,2551.2646181369223,2466.7188503357361,2384.9748251692722,2305.9396963366999,2229.5236943492664,2155.6400245685331,2084.2047686235019,2015.1367890946492,1948.3576373566223,1883.7914644749119,1821.3649350552948,1761.0071439482094,1702.6495357134352,1646.2258267536226,1591.6719300282155]
[]
[null,{"$f":"CONCATENATE($B$35,\" + 3yrs\")","v":"Option 1: RTS Redevelopment + 3yrs"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E109:Y109)","v":4215.8076261500109},{"$f":"E13","v":0},{"$f":"F13","v":0},0,{"$f":"E37/E9*H9","v":518.85600115699992},{"$f":"F37/F9*I9-E109-F109-G109","v":3696.9516249930111},{"$f":"'User Input'!K19*J$9","v":0},{"$f":"'User Input'!L19*K$9","v":0},{"$f":"'User Input'!M19*L$9","v":0},{"$f":"'User Input'!N19*M$9","v":0},{"$f":"'User Input'!O19*N$9","v":0},{"$f":"'User Input'!P19*O$9","v":0},{"$f":"'User Input'!Q19*P$9","v":0},{"$f":"'User Input'!R19*Q$9","v":0},{"$f":"'User Input'!S19*R$9","v":0},{"$f":"'User Input'!T19*S$9","v":0},{"$f":"'User Input'!U19*T$9","v":0},{"$f":"'User Input'!V19*U$9","v":0},{"$f":"'User Input'!W19*V$9","v":0},{"$f":"'User Input'!X19*W$9","v":0},{"$f":"'User Input'!Y19*X$9","v":0},{"$f":"'User Input'!Z19*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D143","v":"Annual Maintenance Costs"},{"$f":"SUM(E110:Y110)","v":0},{"$f":"E14","v":0},0,0,{"$f":"H38","v":0},{"$f":"I38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D145","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D146","v":"SAIFI sustained"},39769.187005220228,0,0,{"$f":"G16","v":2950.911350865671},3030.5859573390439,3112.4117781871983,{"$f":"G40","v":1475.4556754328355},{"$f":"H40","v":1515.292978669522},1556.2058890935991,1598.2234480991262,1641.3754811978026,1685.6926191901432,{"$f":"P40","v":1875.2542553764815},1925.8861202716466,1977.8850455189811,2031.2879417479935,2086.1327161751892,2142.4582995119194,2200.3046735987409,2259.7128997859072,2320.7251480801269,2383.3847270782903]
[null,null,{"$f":"'User Input'!D147","v":"SAIDI accidental"},70836.339662004946,0,0,{"$f":"G17","v":10820.008286507462},11112.148510243163,11412.176520019728,{"$f":"G41","v":1803.3347144179104},{"$f":"H41","v":1852.0247517071939},1902.0294200032881,{"$f":"J41","v":1953.3842143433767},{"$f":"K41","v":2006.1255881306481},{"$f":"L41","v":2060.2909790101753},{"$f":"P41","v":2291.9774232379223},2353.8608136653465,2417.4150556343106,2482.6852621364369,2549.7177642141205,2618.5601438479021,2689.2612677317952,2761.8713219605538,2836.4418476534888,2913.0257775401328]
[null,null,{"$f":"'User Input'!D148","v":"MAIFI momentary"},0,0,0,{"$f":"G18","v":0},0,0,{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,{"$f":"P42","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D149","v":"Call centre response"},0,0,0,{"$f":"G19","v":0},0,0,{"$f":"G43","v":0},{"$f":"H43","v":0},0,0,0,0,{"$f":"P43","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D151","v":"Network Outage Costs"},7583.6851741291521,{"$f":"E20","v":1053.8346268656717},1082.2881617910448,1111.5099421594027,{"$f":"H44","v":190.25345176628443},{"$f":"I44","v":195.39029496397413},200.66583292800141,206.08381041705746,211.648073298318,217.36257127737258,223.23136070186166,229.25860744081191,235.44858984171381,241.8057017674401,248.33445571516097,255.0394860194703,261.92555214199604,268.99754204982986,276.26047568517527,283.71950852867502,291.37993525894927,299.24719351094092]
[null,null,{"$f":"'User Input'!D155","v":"Loss of F Factor Benefit"},0,0,0,0,{"$f":"H45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D158","v":"Cost 1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D159","v":"Cost 2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D160","v":"Cost 3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D161","v":"Cost 4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D162","v":"Cost 5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D163","v":"Risk 1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D164","v":"Risk 2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D165","v":"Risk 3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D166","v":"Risk 4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D167","v":"Risk 5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Costs",{"$f":"SUM(E128:Y128)","v":122405.01946750432},{"$f":"SUM(E109:E127)","v":1053.8346268656717},{"$f":"SUM(F109:F127)","v":1082.2881617910448},14882.429579532534,14851.843920505491,18416.93021816391,3479.4562227787469,3573.4015407937736,3669.8833823952054,3768.970233719876,3870.7324300303126,3975.2422056411306,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E129:Y129)","v":75909.997011489642},{"$f":"E128/(1+$D$4)^E$7","v":1053.8346268656717},1018.9118450301683,13190.499508550227,12392.572983863563,14467.452136169546,2573.2376157477706,2487.963689863454,2405.515636876075,2325.7998108376287,2248.7256691115085,2174.2056695325919,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[null,{"$f":"CONCATENATE($B$35,\" + 4yrs\")","v":"Option 1: RTS Redevelopment + 4yrs"}]
[]
[null,null,"Capital Costs",{"$f":"SUM(E133:Y133)","v":4329.6344320560602},{"$f":"E13","v":0},{"$f":"F13","v":0},0,0,{"$f":"E37/E9*I9","v":532.86511318823887},{"$f":"F37/F9*J9-E133-F133-G133-H133","v":3796.7693188678218},{"$f":"'User Input'!L20*K$9","v":0},{"$f":"'User Input'!M20*L$9","v":0},{"$f":"'User Input'!N20*M$9","v":0},{"$f":"'User Input'!O20*N$9","v":0},{"$f":"'User Input'!P20*O$9","v":0},{"$f":"'User Input'!Q20*P$9","v":0},{"$f":"'User Input'!R20*Q$9","v":0},{"$f":"'User Input'!S20*R$9","v":0},{"$f":"'User Input'!T20*S$9","v":0},{"$f":"'User Input'!U20*T$9","v":0},{"$f":"'User Input'!V20*U$9","v":0},{"$f":"'User Input'!W20*V$9","v":0},{"$f":"'User Input'!X20*W$9","v":0},{"$f":"'User Input'!Y20*X$9","v":0},{"$f":"'User Input'!Z20*Y$9","v":0}]
[null,null,{"$f":"'User Input'!D172","v":"Annual Maintenance Costs"},{"$f":"SUM(E134:Y134)","v":0},{"$f":"E14","v":0},0,0,0,{"$f":"I38","v":0},{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D174","v":"Negative Impact on Revenue (STPIS)"}]
[null,null,{"$f":"'User Input'!D175","v":"SAIFI sustained"},41090.379646041998,0,0,{"$f":"G16","v":2950.911350865671},3030.5859573390439,3112.4117781871983,3196.4468961982525,{"$f":"G40","v":1475.4556754328355},{"$f":"H40","v":1515.292978669522},1556.2058890935991,1598.2234480991262,1641.3754811978026,1685.6926191901432,1925.8861202716466,1977.8850455189811,2031.2879417479935,2086.1327161751892,2142.4582995119194,2200.3046735987409,2259.7128997859072,2320.7251480801269,2383.3847270782903]
[null,null,{"$f":"'User Input'!D176","v":"SAIDI accidental"},{"$f":"SUM(E137:Y137)","v":80264.66752482731},0,0,{"$f":"G17","v":10820.008286507462},11112.148510243163,11412.176520019728,11720.30528606026,{"$f":"G41","v":1803.3347144179104},{"$f":"H41","v":1852.0247517071939},{"$f":"I41","v":1902.0294200032881},{"$f":"J41","v":1953.3842143433767},{"$f":"K41","v":2006.1255881306481},{"$f":"L41","v":2060.2909790101753},2353.8608136653465,2417.4150556343106,2482.6852621364369,2549.7177642141205,2618.5601438479021,2689.2612677317952,2761.8713219605538,2836.4418476534888,2913.0257775401328]
[null,null,{"$f":"'User Input'!D177","v":"MAIFI momentary"},0,0,0,{"$f":"G18","v":0},0,0,0,{"$f":"G42","v":0},{"$f":"H42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D178","v":"Call centre response"},0,0,0,{"$f":"G19","v":0},0,0,0,{"$f":"G43","v":0},{"$f":"H43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D180","v":"Network Outage Costs"},8534.9524329605738,{"$f":"E20","v":1053.8346268656717},1082.2881617910448,1111.5099421594027,1141.5207105977067,{"$f":"I44","v":195.39029496397413},200.66583292800141,206.08381041705746,211.648073298318,217.36257127737258,223.23136070186166,229.25860744081191,235.44858984171381,241.8057017674401,248.33445571516097,255.0394860194703,261.92555214199604,268.99754204982986,276.26047568517527,283.71950852867502,291.37993525894927,299.24719351094092]
[null,null,{"$f":"'User Input'!D184","v":"Loss of F Factor Benefit"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D187","v":"Cost 1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D188","v":"Cost 2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D189","v":"Cost 3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D190","v":"Cost 4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D191","v":"Cost 5"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D192","v":"Risk 1"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D193","v":"Risk 2"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D194","v":"Risk 3"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D195","v":"Risk 4"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"'User Input'!D196","v":"Risk 5"},0,0,0,0,0,0,0,0,0,{"$f":"M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Costs",{"$f":"SUM(E152:Y152)","v":134219.63403588592},{"$f":"SUM(E133:E151)","v":1053.8346268656717},{"$f":"SUM(F133:F151)","v":1082.2881617910448},14882.429579532534,15284.255178179914,15252.843706359139,18914.187334054335,3484.8742002678032,3578.9658036750343,3675.5978803742601,3774.839023144365,3876.7596767692626,3981.4321880420325,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[null,null,"Present Value (PV) of Total Costs",{"$f":"SUM(E153:Y153)","v":84694.705517846436},{"$f":"E152/(1+$D$4)^E$7","v":1053.8346268656717},1018.9118450301683,13190.499508550227,12753.3825977039,11981.898375473433,13988.018587691698,2426.3269534725396,2345.9214660292773,2268.1805174280435,2193.015808132744,2120.3419647451778,2050.0764430364311,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[]
[null,"Summary"]
[]
[null,null,"Total Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E32","v":1053.8346268656717},{"$f":"F32","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E56","v":654.63910447761191},{"$f":"F56","v":3593.3510945269763},5209.8697119030148,4704.7741463290777,3653.6256040608614,3752.2734953705044,3853.5848797455083,3957.6316714986369,4064.4877266291005,4174.2288952480858,4286.9330754197836,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[3,null,{"$f":"B59","v":"Option 1: RTS Redevelopment + 1yr"},null,{"$f":"E80","v":1053.8346268656717},{"$f":"F80","v":672.31436029850738},17461.291211452339,5262.008853598426,4740.885469559792,3658.9011420248885,3757.6914728595607,3859.1491426267689,3963.3461694776915,4174.2288952480858,4286.9330754197836,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[4,null,{"$f":"B83","v":"Option 1: RTS Redevelopment + 2yrs"},null,{"$f":"E104","v":1053.8346268656717},{"$f":"F104","v":1082.2881617910448},14461.3864853997,17932.74607416155,3474.1806848147198,3567.9835633047173,3664.3191195139448,3763.2557357408214,3864.8636406058231,3969.2149589021806,4076.3837627925395,4186.4461243879377,4299.4801697464118,4415.5661343295651,4534.7864199564629,4657.2256532952879,4782.9707459342599,4912.1109560744853,5044.7379518884964,5180.945876589486,5320.8314152574021]
[5,null,{"$f":"B107","v":"Option 1: RTS Redevelopment + 3yrs"},null,{"$f":"E128","v":1053.8346268656717},{"$f":"F128","v":1082.2881617910448},14882.429579532534,14851.843920505491,18416.93021816391,3479.4562227787469,3573.4015407937736,3669.8833823952054,3768.970233719876,3870.7324300303126,3975.2422056411306,4402.680268456118,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[6,null,{"$f":"B131","v":"Option 1: RTS Redevelopment + 4yrs"},null,{"$f":"E152","v":1053.8346268656717},{"$f":"F152","v":1082.2881617910448},14882.429579532534,15284.255178179914,15252.843706359139,18914.187334054335,3484.8742002678032,3578.9658036750343,3675.5978803742601,3774.839023144365,3876.7596767692626,3981.4321880420325,4521.5526357044328,4643.6345568684528,4769.0126899039005,4897.7760325313066,5030.015985409651,5165.8264170157117,5305.3037302751363,5448.5469309925656,5595.6576981293638]
[]
[null,null,"PV of Total Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E33","v":1053.8346268656717},{"$f":"F33","v":1018.9118450301683},{"$f":"G33","v":13190.499508550227},{"$f":"H33","v":12753.3825977039},{"$f":"I33","v":12330.75120301441},{"$f":"J33","v":11922.125292313873},11527.040741109346,11145.048805422046,10775.715612096068,10418.621665997611,10073.361373545042,9739.54258202858,9416.7861341963398,9104.7254376008641,8803.0060482169902,7875.6109550570436,7614.6229060850919,7362.2836796736856,7118.3066644933861,6882.414747161276,6654.3399974907079]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E57","v":654.63910447761191},{"$f":"F57","v":3382.9326817237584},{"$f":"G57","v":4617.5782997809411},{"$f":"H57","v":3925.7251350775759},{"$f":"I57","v":2870.1120612436048},{"$f":"J57","v":2775.0000818086819},2683.0399962507213,2594.1273546879029,2508.1611685788712,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[3,null,{"$f":"B59","v":"Option 1: RTS Redevelopment + 1yr"},null,{"$f":"E81","v":1053.8346268656717},{"$f":"F81","v":632.94517068208188},{"$f":"G81","v":15476.179605786452},{"$f":"H81","v":4390.6890692489369},{"$f":"I81","v":3724.2109733505822},{"$f":"J81","v":2705.9464031542775},2616.2746714737741,2529.5745505588084,2445.7475648878703,2425.0437960181703,2344.6808308328568,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[4,null,{"$f":"B83","v":"Option 1: RTS Redevelopment + 2yrs"},null,{"$f":"E105","v":1053.8346268656717},{"$f":"F105","v":1018.9118450301683},{"$f":"G105","v":12817.32329450816},{"$f":"H105","v":14963.318071119078},{"$f":"I105","v":2729.148787260413},{"$f":"J105","v":2638.7081571421995},2551.2646181369223,2466.7188503357361,2384.9748251692722,2305.9396963366999,2229.5236943492664,2155.6400245685331,2084.2047686235019,2015.1367890946492,1948.3576373566223,1883.7914644749119,1821.3649350552948,1761.0071439482094,1702.6495357134352,1646.2258267536226,1591.6719300282155]
[5,null,{"$f":"B107","v":"Option 1: RTS Redevelopment + 3yrs"},null,{"$f":"E129","v":1053.8346268656717},{"$f":"F129","v":1018.9118450301683},{"$f":"G129","v":13190.499508550227},{"$f":"H129","v":12392.572983863563},{"$f":"I129","v":14467.452136169546},{"$f":"J129","v":2573.2376157477706},2487.963689863454,2405.515636876075,2325.7998108376287,2248.7256691115085,2174.2056695325919,2266.9809953543058,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[6,null,{"$f":"B131","v":"Option 1: RTS Redevelopment + 4yrs"},null,{"$f":"E153","v":1053.8346268656717},{"$f":"F153","v":1018.9118450301683},{"$f":"G153","v":13190.499508550227},{"$f":"H153","v":12753.3825977039},{"$f":"I153","v":11981.898375473433},{"$f":"J153","v":13988.018587691698},2426.3269534725396,2345.9214660292773,2268.1805174280435,2193.015808132744,2120.3419647451778,2050.0764430364311,2191.8560367434306,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750593,1790.59309310411,1731.2550429466403,1673.8833827021269]
[]
[null,null,"Total Capital Costs"]
[]
[1,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},null,{"$f":"E13","v":0},{"$f":"F13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[2,null,{"$f":"B35","v":"Option 1: RTS Redevelopment"},null,{"$f":"E37","v":479},{"$f":"F37","v":3412.969734228469},1745.8276650257021,1147.2029641860777,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[3,null,{"$f":"B59","v":"Option 1: RTS Redevelopment + 1yr"},null,{"$f":"E61","v":0},{"$f":"F61","v":491.93299999999994},3505.119917052637,1792.9650119813959,1178.177444219102,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[4,null,{"$f":"B83","v":"Option 1: RTS Redevelopment + 2yrs"},null,{"$f":"E85","v":0},{"$f":"F85","v":0},505.21519099999989,3599.7581548130584,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5,null,{"$f":"B107","v":"Option 1: RTS Redevelopment + 3yrs"},null,{"$f":"E109","v":0},{"$f":"F109","v":0},0,518.85600115699992,3696.9516249930111,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6,null,{"$f":"B131","v":"Option 1: RTS Redevelopment + 4yrs"},null,{"$f":"E133","v":0},{"$f":"F133","v":0},0,0,532.86511318823887,3796.7693188678218,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"\"Differential Analysis between Status Quo and \"&+D221","v":"Differential Analysis between Status Quo and Option 1: RTS Redevelopment"}]
[]
[null,null,{"$f":"\"Cashflow - \"&+'User Input'!E15","v":"Cashflow - Status Quo"},null,{"$f":"-E160","v":-1053.8346268656717},{"$f":"-F160","v":-1082.2881617910448},-14882.429579532534,-15284.255178179914,-15696.930067990772,-16120.747179826521,-16556.007353681838,-17003.019552231246,-17462.101080141492,-17933.577809305312,-18417.784410156553,-18915.06458923078,-19425.771333140012,-19950.26715913479,-20488.924372431429,-19470.572017635102,-19996.277462111251,{"$f":"-V160","v":-20536.176953588252},{"$f":"-W160","v":-21090.653731335136},{"$f":"-X160","v":-21660.101382081186},{"$f":"-Y160","v":-22244.924119397376}]
[null,null,{"$f":"\"Cashflow - \"&+D221","v":"Cashflow - Option 1: RTS Redevelopment"},null,{"$f":"-E239-E241","v":-654.63910447761191},{"$f":"-F239+E239-F241","v":-3593.3510945269763},{"$f":"-G239+F239-G241","v":-5209.8697119030148},-4704.7741463290786,-3653.6256040608614,-3752.2734953705044,-3853.5848797455083,-3957.6316714986369,-4064.4877266291005,-4174.2288952480858,-4286.9330754197836,-4402.680268456118,-4521.5526357044328,-4643.6345568684528,-4769.0126899039005,-4897.7760325313066,-5030.015985409651,-5165.8264170157117,-5305.3037302751363,-5448.5469309925656,-5595.6576981293638]
[null,null,"Difference in Cashflow",null,{"$f":"E188-E187","v":399.19552238805977},-2511.0629327359316,9672.5598676295194,10579.481031850835,12043.304463929911,12368.473684456018,12702.422473936331,13045.387880732609,13397.613353512392,13759.348914057227,14130.85133473677,14512.384320774661,14904.218697435579,15306.632602266338,15719.911682527529,14572.795985103796,14966.2614767016,15370.35053657254,15785.35000106,16211.554451088621,16649.26642126801]
[]
[null,null,{"$f":"\"PV - \"&+'User Input'!E15","v":"PV - Status Quo"},null,{"$f":"-E169","v":-1053.8346268656717},{"$f":"-F169","v":-1018.9118450301683},-13190.499508550227,-12753.3825977039,-12330.75120301441,-11922.125292313873,-11527.040741109346,-11145.048805422046,-10775.715612096068,-10418.621665997611,-10073.361373545042,-9739.54258202858,-9416.7861341963398,-9104.7254376008641,-8803.0060482169902,-7875.6109550570436,-7614.6229060850919,-7362.2836796736856,-7118.3066644933861,-6882.414747161276,-6654.3399974907079]
[null,null,{"$f":"\"PV - \"&+D221","v":"PV - Option 1: RTS Redevelopment"},null,{"$f":"-E230","v":-654.63910447761191},-3382.9326817237584,-4617.5782997809411,-3925.7251350775759,-2870.1120612436048,-2775.0000818086819,-2683.0399962507213,-2594.1273546879029,-2508.1611685788712,-2425.0437960181703,-2344.6808308328568,-2266.9809953543058,-2191.8560367434306,-2119.2206267515562,-2048.9922648030956,-1981.0911842899447,-1915.4402619711664,-1851.9649303750593,-1790.59309310411,-1731.2550429466403,-1673.8833827021269]
[null,null,"Difference in PV",null,{"$f":"E192-E191","v":399.19552238805977},-2364.0208366935904,8572.9212087692867,8827.6574626263246,9460.6391417708055,9147.1252105051899,8844.0007448586239,8550.9214507341421,8267.5544435171978,7993.5778699794409,7728.6805427121853,7472.5615866742737,7224.9300974529087,6985.5048108493083,6754.013783413895,5894.5197707670986,5699.1826441139256,5510.3187492986262,5327.7135713892758,5151.1597042146359,4980.4566147885807]
[null,null,"Cumulative difference in PV",null,{"$f":"E193","v":399.19552238805977},{"$f":"E194+F193","v":-1964.8253143055306},{"$f":"F194+G193","v":6608.0958944637559},15435.753357090081,24896.392498860885,34043.517709366075,42887.518454224701,51438.439904958839,59705.994348476037,67699.572218455476,75428.252761167663,82900.814347841937,90125.74444529484,97111.249256144147,103865.26303955805,109759.78281032515,115458.96545443908,120969.28420373771,126296.99777512699,131448.15747934164,136428.61409413023]
[]
[null,null,"Analysis"]
[null,null,"PV of Difference in Cashflow",{"$f":"SUM(E193:Y193)","v":136428.61409413023}]
[null,null,"Internal Rate of Return",{"$f":"IRR(E189:Y189)","v":{"$error":"#NUM!"}}]
[null,null,"Discounted payback (years)",{"$f":"COUNTIF(E194:Y194,\"<0\")","v":1}]
[]
[null,"Cumulative Table"]
[null,null,null,null,2016,2017,2018,2019,2020]
[null,null,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"},{"$f":"B35","v":"Option 1: RTS Redevelopment"},{"$f":"B59","v":"Option 1: RTS Redevelopment + 1yr"},{"$f":"B83","v":"Option 1: RTS Redevelopment + 2yrs"},{"$f":"B107","v":"Option 1: RTS Redevelopment + 3yrs"},{"$f":"B131","v":"Option 1: RTS Redevelopment + 4yrs"}]
[]
[null,null,{"$f":"C13","v":"Capital Costs"},{"$f":"D13","v":0},{"$f":"D37","v":6785.0003634402492},{"$f":"D61","v":6968.1953732531347},{"$f":"D85","v":4104.9733458130586},{"$f":"D109","v":4215.8076261500109},{"$f":"D133","v":4329.6344320560602}]
[null,null,{"$f":"C14","v":"Annual Maintenance Costs"},{"$f":"D14","v":0},{"$f":"D38","v":0},{"$f":"D62","v":0},{"$f":"D86","v":0},{"$f":"D110","v":0},{"$f":"D134","v":0}]
[null,null,{"$f":"C15","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(D16:D19)","v":336096.94197214727},{"$f":"SUM(D40:D43)","v":80023.081421939845},{"$f":"SUM(D64:D67)","v":89946.875903961249},{"$f":"SUM(D88:D91)","v":97483.15802654314},{"$f":"SUM(D112:D115)","v":110605.52666722517},{"$f":"SUM(D136:D139)","v":121355.04717086931}]
[null,null,{"$f":"C20","v":"Network Outage Costs"},19174.766147640919,{"$f":"D44","v":4877.3245651157195},{"$f":"D68","v":5755.5200875037781},{"$f":"D92","v":6657.4268889963168},{"$f":"D116","v":7583.6851741291521},{"$f":"D140","v":8534.9524329605738}]
[null,null,"Loss of F Factor Benefit",0,0,0,0,0,0]
[null,null,"Cost 1",0,0,0,0,0,0]
[null,null,"Cost 2",0,0,0,0,0,0]
[null,null,"Cost 3",0,0,0,0,0,0]
[null,null,"Cost 4",0,0,0,0,0,0]
[null,null,"Cost 5",0,0,0,0,0,0]
[null,null,"Risk",{"$f":"SUM(D27:D31)","v":0},{"$f":"SUM(D51:D55)","v":0},{"$f":"SUM(D75:D79)","v":0},{"$f":"SUM(D99:D103)","v":0},{"$f":"SUM(D123:D127)","v":0},{"$f":"SUM(D147:D151)","v":0}]
[null,null,{"$f":"C32","v":"Total Costs"},{"$f":"SUM(D205:D215)","v":355271.70811978821},91685.406350495818,102670.59136471817,108245.55826135252,122405.01946750433,134219.63403588595]
[]
[null,null,"PV of Total Costs",{"$f":"IF(D216=0,\" \",D33)","v":186780.93242365232},{"$f":"IF(E216=0,\" \",D57)","v":50352.318329522146},{"$f":"IF(F216=0,\" \",D81)","v":59916.405081900935},{"$f":"IF(G216=0,\" \",D105)","v":65769.716521870592},{"$f":"IF(H216=0,\" \",D129)","v":75909.997011489642},{"$f":"IF(I216=0,\" \",D153)","v":84694.705517846436}]
[null,null,null,null,0,1,2,3,4]
[null,null,"Least Cost (Net Present Cost)",{"$f":"MIN(D218:I218)","v":50352.318329522146},null,{"$f":"F218-$D$220","v":9564.0867523787892},15417.398192348446,25557.678681967496,{"$f":"I218-$D$220","v":34342.38718832429}]
[null,null,"Least Cost Option",{"$f":"IF(D220=D218,D203,IF(D220=E218,E203,IF(D220=F218,F203,IF(D220=G218,G203,IF(D220=H218,H203,IF(D220=I218,I203,\"N/A\"))))))","v":"Option 1: RTS Redevelopment"}]
[]
[]
[]
[null,"Graph & Working Data"]
[]
[null,null,null,null,{"$f":"E5","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"'Status Quo': annual costs",{"$f":"E236","v":1053.8346268656717},{"$f":"F236","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,null,{"$f":"D221&+\" annual costs\"","v":"Option 1: RTS Redevelopment annual costs"},{"$f":"E242","v":205.43290447761191},{"$f":"F242","v":422.46187776751816},3814.7130451109224,3979.5982047489833,4075.6526266668448,4174.3005179764878,4275.6119023514921,4379.6586941046207,4486.5147492350843,4596.2559178540696,4708.9600980257674,4824.7072910621018,4943.5796583104166,5065.6615794744366,5191.0397125098843,5319.8030551372904,5452.0430080156348,5587.8534396216955,5727.3307528811201,5870.5739535985495,6017.6847207353476]
[null,null,null,{"$f":"D221&+\" PV of costs\"","v":"Option 1: RTS Redevelopment PV of costs"},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,5)","v":654.63910447761191},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,6)","v":3382.9326817237584},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,7)","v":4617.5782997809411},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,8)","v":3925.7251350775759},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,9)","v":2870.1120612436048},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,10)","v":2775.0000818086819},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,11)","v":2683.0399962507213},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,12)","v":2594.1273546879029},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,13)","v":2508.1611685788712},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,14)","v":2425.0437960181703},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,15)","v":2344.6808308328568},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,16)","v":2266.9809953543058},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,17)","v":2191.8560367434306},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,18)","v":2119.2206267515562},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,19)","v":2048.9922648030956},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,20)","v":1981.0911842899447},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,21)","v":1915.4402619711664},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,22)","v":1851.9649303750593},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,23)","v":1790.59309310411},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,24)","v":1731.2550429466403},{"$f":"VLOOKUP($B$238,$A$169:$Y$174,25)","v":1673.8833827021269}]
[]
[null,null,null,{"$f":"B11","v":"\"Status Quo\" Reference Case"}]
[null,null,null,"Capital Costs",{"$f":"SUM($E13:E13)","v":0},{"$f":"SUM($E13:F13)","v":0},{"$f":"SUM($E13:G13)","v":0},{"$f":"SUM($E13:H13)","v":0},{"$f":"SUM($E13:I13)","v":0},{"$f":"SUM($E13:J13)","v":0},{"$f":"SUM($E13:K13)","v":0},{"$f":"SUM($E13:L13)","v":0},{"$f":"SUM($E13:M13)","v":0},{"$f":"SUM($E13:N13)","v":0},{"$f":"SUM($E13:O13)","v":0},{"$f":"SUM($E13:P13)","v":0},{"$f":"SUM($E13:Q13)","v":0},{"$f":"SUM($E13:R13)","v":0},{"$f":"SUM($E13:S13)","v":0},{"$f":"SUM($E13:T13)","v":0},{"$f":"SUM($E13:U13)","v":0},{"$f":"SUM($E13:V13)","v":0},{"$f":"SUM($E13:W13)","v":0},{"$f":"SUM($E13:X13)","v":0},{"$f":"SUM($E13:Y13)","v":0}]
[null,null,null,"Funding Costs",{"$f":"E233*'Administrator Input'!$F$22","v":0},{"$f":"F233*'Administrator Input'!$F$22","v":0},{"$f":"G233*'Administrator Input'!$F$22","v":0},{"$f":"H233*'Administrator Input'!$F$22","v":0},{"$f":"I233*'Administrator Input'!$F$22","v":0},{"$f":"J233*'Administrator Input'!$F$22","v":0},{"$f":"K233*'Administrator Input'!$F$22","v":0},{"$f":"L233*'Administrator Input'!$F$22","v":0},{"$f":"M233*'Administrator Input'!$F$22","v":0},{"$f":"N233*'Administrator Input'!$F$22","v":0},{"$f":"O233*'Administrator Input'!$F$22","v":0},{"$f":"P233*'Administrator Input'!$F$22","v":0},{"$f":"Q233*'Administrator Input'!$F$22","v":0},{"$f":"R233*'Administrator Input'!$F$22","v":0},{"$f":"S233*'Administrator Input'!$F$22","v":0},{"$f":"T233*'Administrator Input'!$F$22","v":0},{"$f":"U233*'Administrator Input'!$F$22","v":0},{"$f":"V233*'Administrator Input'!$F$22","v":0},{"$f":"W233*'Administrator Input'!$F$22","v":0},{"$f":"X233*'Administrator Input'!$F$22","v":0},{"$f":"Y233*'Administrator Input'!$F$22","v":0}]
[null,null,null,"Annual Costs",{"$f":"E32-E13","v":1053.8346268656717},{"$f":"F32-F13","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[null,null,null,"Annualised costs",{"$f":"E234+E235","v":1053.8346268656717},{"$f":"F234+F235","v":1082.2881617910448},14882.429579532534,15284.255178179914,15696.930067990772,16120.747179826521,16556.007353681838,17003.019552231246,17462.101080141492,17933.577809305312,18417.784410156553,18915.06458923078,19425.771333140012,19950.26715913479,20488.924372431429,19470.572017635102,19996.277462111251,20536.176953588252,21090.653731335136,21660.101382081186,22244.924119397376]
[]
[null,{"$f":"IF(D221=D203,1,IF(D221=E203,2,IF(D221=F203,3,IF(D221=G203,4,IF(D221=H203,5,IF(D221=I203,6,\"N/A\"))))))","v":2},null,{"$f":"\"Recommended Case: \"&+D221","v":"Recommended Case: Option 1: RTS Redevelopment"}]
[null,null,null,"Capital Costs",{"$f":"VLOOKUP($B$238,$A$178:$Y$183,5)","v":479},{"$f":"E239+VLOOKUP($B$238,$A$178:$Y$183,6)","v":3891.969734228469},{"$f":"F239+VLOOKUP($B$238,$A$178:$Y$183,7)","v":5637.7973992541711},{"$f":"G239+VLOOKUP($B$238,$A$178:$Y$183,8)","v":6785.0003634402492},{"$f":"H239+VLOOKUP($B$238,$A$178:$Y$183,9)","v":6785.0003634402492},{"$f":"I239+VLOOKUP($B$238,$A$178:$Y$183,10)","v":6785.0003634402492},{"$f":"J239+VLOOKUP($B$238,$A$178:$Y$183,11)","v":6785.0003634402492},{"$f":"K239+VLOOKUP($B$238,$A$178:$Y$183,12)","v":6785.0003634402492},{"$f":"L239+VLOOKUP($B$238,$A$178:$Y$183,13)","v":6785.0003634402492},{"$f":"M239+VLOOKUP($B$238,$A$178:$Y$183,14)","v":6785.0003634402492},{"$f":"N239+VLOOKUP($B$238,$A$178:$Y$183,15)","v":6785.0003634402492},{"$f":"O239+VLOOKUP($B$238,$A$178:$Y$183,16)","v":6785.0003634402492},{"$f":"P239+VLOOKUP($B$238,$A$178:$Y$183,17)","v":6785.0003634402492},{"$f":"Q239+VLOOKUP($B$238,$A$178:$Y$183,18)","v":6785.0003634402492},{"$f":"R239+VLOOKUP($B$238,$A$178:$Y$183,19)","v":6785.0003634402492},{"$f":"S239+VLOOKUP($B$238,$A$178:$Y$183,20)","v":6785.0003634402492},{"$f":"T239+VLOOKUP($B$238,$A$178:$Y$183,21)","v":6785.0003634402492},{"$f":"U239+VLOOKUP($B$238,$A$178:$Y$183,22)","v":6785.0003634402492},{"$f":"V239+VLOOKUP($B$238,$A$178:$Y$183,23)","v":6785.0003634402492},{"$f":"W239+VLOOKUP($B$238,$A$178:$Y$183,24)","v":6785.0003634402492},{"$f":"X239+VLOOKUP($B$238,$A$178:$Y$183,25)","v":6785.0003634402492}]
[null,null,null,"Funding Costs",{"$f":"E239*'Administrator Input'!$F$22","v":29.793800000000001},{"$f":"F239*'Administrator Input'!$F$22","v":242.08051746901077},{"$f":"G239*'Administrator Input'!$F$22","v":350.67099823360945},{"$f":"H239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"I239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"J239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"K239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"L239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"M239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"N239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"O239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"P239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"Q239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"R239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"S239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"T239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"U239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"V239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"W239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"X239*'Administrator Input'!$F$22","v":422.02702260598346},{"$f":"Y239*'Administrator Input'!$F$22","v":422.02702260598346}]
[null,null,null,"Annual Costs",{"$f":"VLOOKUP($B$238,$A$160:$Y$165,5)-VLOOKUP($B$238,$A$178:$Y$183,5)","v":175.63910447761191},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,6)-VLOOKUP($B$238,$A$178:$Y$183,6)","v":180.38136029850739},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,7)-VLOOKUP($B$238,$A$178:$Y$183,7)","v":3464.0420468773127},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,8)-VLOOKUP($B$238,$A$178:$Y$183,8)","v":3557.571182143},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,9)-VLOOKUP($B$238,$A$178:$Y$183,9)","v":3653.6256040608614},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,10)-VLOOKUP($B$238,$A$178:$Y$183,10)","v":3752.2734953705044},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,11)-VLOOKUP($B$238,$A$178:$Y$183,11)","v":3853.5848797455083},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,12)-VLOOKUP($B$238,$A$178:$Y$183,12)","v":3957.6316714986369},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,13)-VLOOKUP($B$238,$A$178:$Y$183,13)","v":4064.4877266291005},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,14)-VLOOKUP($B$238,$A$178:$Y$183,14)","v":4174.2288952480858},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,15)-VLOOKUP($B$238,$A$178:$Y$183,15)","v":4286.9330754197836},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,16)-VLOOKUP($B$238,$A$178:$Y$183,16)","v":4402.680268456118},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,17)-VLOOKUP($B$238,$A$178:$Y$183,17)","v":4521.5526357044328},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,18)-VLOOKUP($B$238,$A$178:$Y$183,18)","v":4643.6345568684528},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,19)-VLOOKUP($B$238,$A$178:$Y$183,19)","v":4769.0126899039005},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,20)-VLOOKUP($B$238,$A$178:$Y$183,20)","v":4897.7760325313066},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,21)-VLOOKUP($B$238,$A$178:$Y$183,21)","v":5030.015985409651},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,22)-VLOOKUP($B$238,$A$178:$Y$183,22)","v":5165.8264170157117},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,23)-VLOOKUP($B$238,$A$178:$Y$183,23)","v":5305.3037302751363},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,24)-VLOOKUP($B$238,$A$178:$Y$183,24)","v":5448.5469309925656},{"$f":"VLOOKUP($B$238,$A$160:$Y$165,25)-VLOOKUP($B$238,$A$178:$Y$183,25)","v":5595.6576981293638}]
[null,null,null,"Annualised costs",{"$f":"E240+E241","v":205.43290447761191},{"$f":"F240+F241","v":422.46187776751816},3814.7130451109224,3979.5982047489833,4075.6526266668448,4174.3005179764878,4275.6119023514921,4379.6586941046207,4486.5147492350843,4596.2559178540696,4708.9600980257674,4824.7072910621018,4943.5796583104166,5065.6615794744366,5191.0397125098843,5319.8030551372904,5452.0430080156348,5587.8534396216955,5727.3307528811201,5870.5739535985495,6017.6847207353476]

{"sheet":"Output","index":8,"n_rows":128,"n_cols":11,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Project Details"]
[]
[null,null,null,"Project Name :",{"$f":"'User Input'!E4","v":"RTS Redevelopment"},null,null,"Asset :",{"$f":"IF('User Input'!I8=1,'Administrator Input'!D85,'Administrator Input'!D86)","v":"United Energy"}]
[]
[null,null,null,"Year in which project will begin :",{"$f":"'User Input'!E6","v":2015}]
[]
[null,null,null,"Discount Rate :",{"$f":"Calculations!D4","v":6.2199999999999998E-2}]
[null,null,null,{"$f":"\"*\"&IF('Administrator Input'!D6=1,'Administrator Input'!C88,IF('Administrator Input'!D6=2,'Administrator Input'!C89))","v":"*Business WACC (Pre-tax Nominal WACC)"}]
[]
[null,null,null,"Project Type :",{"$f":"VLOOKUP('User Input'!E8,'Administrator Input'!C92:D96,2)","v":"Non-Discretionary (customer initiated)"}]
[]
[null,null,"Regulatory Asset Category Proportion (Percentage)"]
[null,null,null,null,null,null,"Gas reg categories - to be completed"]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Customer Initiated\",0)","v":"Customer Initiated"},{"$f":"IF('User Input'!$I$6=Output!D15,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H15,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Demand (Reinforcement)\",0)","v":"Demand (Reinforcement)"},{"$f":"IF('User Input'!$I$6=Output!D16,100%,0)","v":1},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H16,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Reliability & Power Quality Maintained\",0)","v":"Reliability & Power Quality Maintained"},{"$f":"IF('User Input'!$I$6=Output!D17,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H17,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Reliability & Power Quality Improved\",0)","v":"Reliability & Power Quality Improved"},{"$f":"IF('User Input'!$I$6=Output!D18,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H18,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"SCADA & Network Control\",0)","v":"SCADA & Network Control"},{"$f":"IF('User Input'!$I$6=Output!D19,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H19,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Environmental, Safety & Legal\",0)","v":"Environmental, Safety & Legal"},{"$f":"IF('User Input'!$I$6=Output!D20,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H20,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Non-Network IT\",0)","v":"Non-Network IT"},{"$f":"IF('User Input'!$I$6=Output!D21,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H21,100%,0)","v":0}]
[null,null,null,{"$f":"IF('User Input'!I8=1,\"Non-Network general other\",0)","v":"Non-Network general other"},{"$f":"IF('User Input'!$I$6=Output!D22,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H22,100%,0)","v":0}]
[null,null,null,"Non-Standard Control",{"$f":"IF('User Input'!$I$6=Output!D23,100%,0)","v":0},null,null,null,{"$f":"IF('User Input'!$I$6=Output!H23,100%,0)","v":0}]
[]
[null,null,"Economic Assessment"]
[]
[null,null,"Budget :"]
[]
[null,null,null,"Is the project included in the budget?",{"$f":"IF('User Input'!N8=0,\"No\",\"Yes\")","v":"Yes"}]
[null,null,null,"If yes, how much is allocated?",{"$f":"'User Input'!N8","v":2400}]
[]
[null,null,"Results:"]
[null,null,"$000"]
[]
[null,null,null,"Least Cost Option",{"$f":"Calculations!D221","v":"Option 1: RTS Redevelopment"}]
[null,null,null,"Least Cost (Present Value)",{"$f":"Calculations!D220","v":50352.318329522146}]
[]
[]
[null,null,null,"Options",{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"},{"$f":"'User Input'!D16&\" \"&'User Input'!E16","v":"Option 1 RTS Redevelopment"},{"$f":"'User Input'!D17&\" \"&'User Input'!E17","v":"Option 2 "},{"$f":"'User Input'!D18&\" \"&'User Input'!E18","v":"Option 3 "},{"$f":"'User Input'!D19&\" \"&'User Input'!E19","v":"Option 4 "},{"$f":"'User Input'!D20&\" \"&'User Input'!E20","v":"Option 5 "}]
[null,null,null,{"$f":"Calculations!C13","v":"Capital Costs"},{"$f":"Calculations!D205","v":0},{"$f":"Calculations!E205","v":6785.0003634402492},{"$f":"Calculations!F205","v":0},{"$f":"Calculations!G205","v":0},{"$f":"Calculations!H205","v":0},{"$f":"Calculations!I205","v":0}]
[null,null,null,{"$f":"Calculations!C14","v":"Annual Maintenance Costs"},{"$f":"Calculations!D206","v":0},{"$f":"Calculations!E206","v":0},{"$f":"Calculations!F206","v":0},{"$f":"Calculations!G206","v":0},{"$f":"Calculations!H206","v":0},{"$f":"Calculations!I206","v":0}]
[null,null,null,{"$f":"Calculations!C15","v":"Negative Impact on Revenue (STPIS)"},{"$f":"Calculations!D207","v":336096.94197214727},{"$f":"Calculations!E207","v":80023.081421939845},{"$f":"Calculations!F207","v":0},{"$f":"Calculations!G207","v":0},{"$f":"Calculations!H207","v":0},{"$f":"Calculations!I207","v":0}]
[null,null,null,{"$f":"Calculations!C20","v":"Network Outage Costs"},{"$f":"Calculations!D208","v":19174.766147640919},{"$f":"Calculations!E208","v":4877.3245651157195},{"$f":"Calculations!F208","v":0},{"$f":"Calculations!G208","v":0},{"$f":"Calculations!H208","v":0},{"$f":"Calculations!I208","v":0}]
[null,null,null,{"$f":"Calculations!C21","v":"Loss of F Factor Benefit"},{"$f":"Calculations!D209","v":0},{"$f":"Calculations!E209","v":0},{"$f":"Calculations!F209","v":0},{"$f":"Calculations!G209","v":0},{"$f":"Calculations!H209","v":0},{"$f":"Calculations!I209","v":0}]
[null,null,null,{"$f":"Calculations!C22","v":"Cost 1"},{"$f":"Calculations!D210","v":0},{"$f":"Calculations!E210","v":0},{"$f":"Calculations!F210","v":0},{"$f":"Calculations!G210","v":0},{"$f":"Calculations!H210","v":0},{"$f":"Calculations!I210","v":0}]
[null,null,null,{"$f":"Calculations!C23","v":"Cost 2"},{"$f":"Calculations!D211","v":0},{"$f":"Calculations!E211","v":0},{"$f":"Calculations!F211","v":0},{"$f":"Calculations!G211","v":0},{"$f":"Calculations!H211","v":0},{"$f":"Calculations!I211","v":0}]
[null,null,null,{"$f":"Calculations!C24","v":"Cost 3"},{"$f":"Calculations!D212","v":0},{"$f":"Calculations!E212","v":0},{"$f":"Calculations!F212","v":0},{"$f":"Calculations!G212","v":0},{"$f":"Calculations!H212","v":0},{"$f":"Calculations!I212","v":0}]
[null,null,null,{"$f":"Calculations!C25","v":"Cost 4"},{"$f":"Calculations!D213","v":0},{"$f":"Calculations!E213","v":0},{"$f":"Calculations!F213","v":0},{"$f":"Calculations!G213","v":0},{"$f":"Calculations!H213","v":0},{"$f":"Calculations!I213","v":0}]
[null,null,null,{"$f":"Calculations!C26","v":"Cost 5"},{"$f":"Calculations!D214","v":0},{"$f":"Calculations!E214","v":0},{"$f":"Calculations!F214","v":0},{"$f":"Calculations!G214","v":0},{"$f":"Calculations!H214","v":0},{"$f":"Calculations!I214","v":0}]
[null,null,null,"Risks",{"$f":"Calculations!D215","v":0},{"$f":"Calculations!E215","v":0},{"$f":"Calculations!F215","v":0},{"$f":"Calculations!G215","v":0},{"$f":"Calculations!H215","v":0},{"$f":"Calculations!I215","v":0}]
[null,null,null,{"$f":"Calculations!C32","v":"Total Costs"},{"$f":"Calculations!D216","v":355271.70811978821},{"$f":"Calculations!E216","v":91685.406350495818},{"$f":"Calculations!F216","v":0},{"$f":"Calculations!G216","v":0},{"$f":"Calculations!H216","v":0},{"$f":"Calculations!I216","v":0}]
[]
[null,null,null,"Present Value of Total Costs",{"$f":"Calculations!D218","v":186780.93242365232},{"$f":"Calculations!E218","v":50352.318329522146},{"$f":"Calculations!F218","v":" "},{"$f":"Calculations!G218","v":" "},{"$f":"Calculations!H218","v":" "},{"$f":"Calculations!I218","v":" "}]
[null,null,null,"Project Ranking",{"$f":"IF(E53=\" \",\" \",RANK(E53,$E$53:$J$53,1))","v":2},1," "," "," "," "]
[]
[null,null,null,"Notes:"]
[null,null,null,{"$f":"'User Input'!D53","v":"Option 1: RTS Redevelopment"}]
[null,null,null,{"$f":"'User Input'!D82","v":"Option 2: "}]
[null,null,null,{"$f":"'User Input'!D111","v":"Option 3: "}]
[null,null,null,{"$f":"'User Input'!D140","v":"Option 4: "}]
[null,null,null,{"$f":"'User Input'!D169","v":"Option 5: "}]
[]
[null,null,null,{"$f":"\"Timing Analysis - \"&+E4","v":"Timing Analysis - RTS Redevelopment"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Differential Analysis:"]
[null,null,"Analysis of difference in cashflow between \"Status Quo\" and the recommended option"]
[]
[null,null,null,"Net Present Value ($000)",null,{"$f":"Calculations!D197","v":136428.61409413023}]
[null,null,null,"Present Value Ratio (PVR)",null,{"$f":"E53/E36","v":3.7094802904862578}]
[null,null,null,"Internal Rate of Return ",null,{"$f":"Calculations!D198","v":{"$error":"#NUM!"}}]
[null,null,null,"Pay back period (years)",null,{"$f":"Calculations!D199","v":1}]
[]
[null,null,"Sensitivities"]
[]
[null,null,"Best Case Scenario"]
[]
[null,null,null,"Options",{"$f":"E39","v":"\"Status Quo\" Reference Case"},"Option 1 RTS Redevelopment","Option 2 ","Option 3 ","Option 4 ","Option 5 "]
[null,null,null,{"$f":"'Calc (Sensitivities)'!C192","v":"Capital Costs"},{"$f":"'Calc (Sensitivities)'!D192","v":0},{"$f":"'Calc (Sensitivities)'!E192","v":6106.5003270962243},{"$f":"'Calc (Sensitivities)'!F192","v":0},{"$f":"'Calc (Sensitivities)'!G192","v":0},{"$f":"'Calc (Sensitivities)'!H192","v":0},{"$f":"'Calc (Sensitivities)'!I192","v":0}]
[null,null,null,"Opex",{"$f":"SUM('Calc (Sensitivities)'!D194:D202)","v":319744.53730780934},{"$f":"SUM('Calc (Sensitivities)'!E194:E202)","v":76410.365388349994},{"$f":"SUM('Calc (Sensitivities)'!F194:F202)","v":0},{"$f":"SUM('Calc (Sensitivities)'!G194:G202)","v":0},{"$f":"SUM('Calc (Sensitivities)'!H194:H202)","v":0},{"$f":"SUM('Calc (Sensitivities)'!I194:I202)","v":0}]
[null,null,null,"Total Costs",{"$f":"SUM(E96:E97)","v":319744.53730780934},82516.865715446213,0,0,0,0]
[]
[null,null,null,"Discount Rate",{"$f":"'Calc (Sensitivities)'!D17","v":5.2199999999999996E-2}]
[]
[null,null,null,"Present Value of Total Costs",{"$f":"'Calc (Sensitivities)'!D205","v":184589.80936283449},{"$f":"'Calc (Sensitivities)'!E205","v":49364.641983528323},{"$f":"'Calc (Sensitivities)'!F205","v":" "},{"$f":"'Calc (Sensitivities)'!G205","v":" "},{"$f":"'Calc (Sensitivities)'!H205","v":" "},{"$f":"'Calc (Sensitivities)'!I205","v":" "}]
[null,null,null,"Project Ranking",{"$f":"IF(E102=\" \",\" \",RANK(E102,$E$102:$J$102,1))","v":2},1," "," "," "," "]
[]
[null,null,"Worst Case Scenario"]
[]
[null,null,null,"Options",{"$f":"E39","v":"\"Status Quo\" Reference Case"},"Option 1 RTS Redevelopment","Option 2 ","Option 3 ","Option 4 ","Option 5 "]
[null,null,null,{"$f":"'Calc (Sensitivities)'!C252","v":"Capital Costs"},{"$f":"'Calc (Sensitivities)'!D418","v":0},{"$f":"'Calc (Sensitivities)'!E418","v":7463.500399784275},{"$f":"'Calc (Sensitivities)'!F418","v":0},{"$f":"'Calc (Sensitivities)'!G418","v":0},{"$f":"'Calc (Sensitivities)'!H418","v":0},{"$f":"'Calc (Sensitivities)'!I418","v":0}]
[null,null,null,"Opex",{"$f":"SUM('Calc (Sensitivities)'!D419:D428)","v":323579.49053733755},{"$f":"SUM('Calc (Sensitivities)'!E419:E428)","v":77385.830301373135},{"$f":"SUM('Calc (Sensitivities)'!F419:F428)","v":0},{"$f":"SUM('Calc (Sensitivities)'!G419:G428)","v":0},{"$f":"SUM('Calc (Sensitivities)'!H419:H428)","v":0},{"$f":"SUM('Calc (Sensitivities)'!I419:I428)","v":0}]
[null,null,null,"Total Costs",{"$f":"SUM(E108:E109)","v":323579.49053733755},84849.330701157407,0,0,0,0]
[]
[null,null,null,"Discount Rate",{"$f":"'Calc (Sensitivities)'!D243","v":7.22E-2}]
[]
[null,null,null,"Present Value of Total Costs",{"$f":"'Calc (Sensitivities)'!D431","v":156000.92000212811},{"$f":"'Calc (Sensitivities)'!E431","v":43477.98401908479},{"$f":"'Calc (Sensitivities)'!F431","v":" "},{"$f":"'Calc (Sensitivities)'!G431","v":" "},{"$f":"'Calc (Sensitivities)'!H431","v":" "},{"$f":"'Calc (Sensitivities)'!I431","v":" "}]
[null,null,null,"Project Ranking",{"$f":"IF(E114=\" \",\" \",RANK(E114,$E$114:$J$114,1))","v":2},1," "," "," "," "]
[]
[]
[null,null,{"$f":"IF('User Input'!$I$8=1,\"Regulatory Investment Test\",\"Regulatory Investment Test - NOT APPLICABLE\")","v":"Regulatory Investment Test"}]
[]
[null,null,null,{"$f":"IF('User Input'!I8=2,\"Regulatory Investment Test - Not Applicable\",IF('User Input'!D208=0,'User Input'!D209,'User Input'!D208))","v":"Regulatory Investment Test is not compulsory for this business case, but recommended."}]
[]
[null,null,null,"Options",{"$f":"E39","v":"\"Status Quo\" Reference Case"},"Option 1 RTS Redevelopment","Option 2 ","Option 3 ","Option 4 ","Option 5 "]
[null,null,null,"Net Present Value ($000)",{"$f":"'Calculations (RIT-D)'!D10","v":0},{"$f":"'Calculations (RIT-D)'!D11","v":" "},{"$f":"'Calculations (RIT-D)'!D12","v":" "},{"$f":"'Calculations (RIT-D)'!D13","v":" "},{"$f":"'Calculations (RIT-D)'!D14","v":" "},{"$f":"'Calculations (RIT-D)'!D15","v":" "}]
[]
[null,null,null,"Project Ranking",{"$f":"'Calculations (RIT-D)'!E10","v":1},{"$f":"'Calculations (RIT-D)'!E11","v":" "},{"$f":"'Calculations (RIT-D)'!E12","v":" "},{"$f":"'Calculations (RIT-D)'!E13","v":" "},{"$f":"'Calculations (RIT-D)'!E14","v":" "},{"$f":"'Calculations (RIT-D)'!E15","v":" "}]
[]
[]
[null,null,{"$f":"'User Input'!C357","v":"Version 1.4"},null,{"$f":"\"Date Issued : \"","v":"Date Issued : "},{"$f":"'Version Control'!E3","v":"2015-06-03"},{"$f":"\"Review Date : \"","v":"Review Date : "},{"$f":"F128+365","v":"2016-06-02"},null,null,{"$f":"\"Printed on \"&DAY(TODAY())&\"/\"&MONTH(TODAY())&\"/\"&YEAR(TODAY())","v":"Printed on 4/1/2016"}]

{"sheet":"Business Case Output","index":9,"n_rows":93,"n_cols":10,"rows_kept":93,"cut":false,"hidden":false,"merged":[[87,4,87,5],[88,4,88,5],[31,4,31,5],[18,4,18,5],[19,4,19,5],[20,4,20,5],[21,4,21,5],[24,4,24,5],[22,4,22,5],[23,4,23,5],[59,4,59,5],[32,4,32,5],[33,4,33,5],[34,4,34,5],[37,4,37,5],[44,4,44,5],[74,4,74,5],[75,4,75,5],[58,4,58,5],[35,4,35,5],[36,4,36,5],[48,4,48,5],[49,4,49,5],[45,4,45,5],[46,4,46,5],[47,4,47,5],[50,4,50,5],[57,4,57,5],[40,4,40,5],[51,4,51,5],[52,4,52,5],[53,4,53,5],[60,4,60,5],[63,4,63,5],[70,4,70,5],[71,4,71,5],[72,4,72,5],[61,4,61,5],[62,4,62,5],[26,4,26,5],[27,4,27,5],[25,4,25,5],[38,4,38,5],[39,4,39,5],[79,4,79,5],[90,4,90,5],[91,4,91,5],[92,4,92,5],[64,4,64,5],[65,4,65,5],[66,4,66,5],[77,4,77,5],[78,4,78,5],[89,4,89,5],[73,4,73,5],[76,4,76,5],[83,4,83,5],[84,4,84,5],[85,4,85,5],[86,4,86,5]]}
[]
[]
[null,null,"Project Name:",null,{"$f":"'User Input'!E4","v":"RTS Redevelopment"}]
[]
[null,null,null,"Financial Summary"]
[]
[null,null,null,null,"\"Status Quo\" \nReference Case",{"$f":"\"Option 1: \n\"&+'User Input'!E16","v":"Option 1: \nRTS Redevelopment"},{"$f":"\"Option 2: \n\"&+'User Input'!E17","v":"Option 2: \n"},{"$f":"\"Option 3: \n\"&+'User Input'!E18","v":"Option 3: \n"},{"$f":"\"Option 4: \n\"&+'User Input'!E19","v":"Option 4: \n"},{"$f":"\"Option 5: \n\"&+'User Input'!E20","v":"Option 5: \n"}]
[null,null,null,"Net Capex ($)",{"$f":"'Present Value'!E9*1000","v":0},{"$f":"'Present Value'!E34*1000","v":6196705.9874739246},{"$f":"'Present Value'!E59*1000","v":0},{"$f":"'Present Value'!E84*1000","v":0},{"$f":"'Present Value'!E109*1000","v":0},{"$f":"'Present Value'!E134*1000","v":0}]
[null,null,null,"Opex ($)",{"$f":"SUM('Present Value'!E10,'Present Value'!E16,'Present Value'!E18:E22)*1000","v":12618462.659075527},{"$f":"SUM('Present Value'!E35,'Present Value'!E41,'Present Value'!E43:E47)*1000","v":2688357.6361965891},{"$f":"SUM('Present Value'!E60,'Present Value'!E66,'Present Value'!E68:E72)*1000","v":0},{"$f":"SUM('Present Value'!E85,'Present Value'!E91,'Present Value'!E93:E97)*1000","v":0},{"$f":"SUM('Present Value'!E110,'Present Value'!E116,'Present Value'!E118:E122)*1000","v":0},{"$f":"SUM('Present Value'!E135,'Present Value'!E141,'Present Value'!E143:E147)*1000","v":0}]
[null,null,null,"STPIS ($)",{"$f":"'Present Value'!E11*1000","v":174162469.76457682},{"$f":"'Present Value'!E36*1000","v":41467254.705851622},{"$f":"'Present Value'!E61*1000","v":0},{"$f":"'Present Value'!E86*1000","v":0},{"$f":"'Present Value'!E111*1000","v":0},{"$f":"'Present Value'!E136*1000","v":0}]
[null,null,null,{"$f":"'Present Value'!D17","v":"Loss of F Factor Benefit"},{"$f":"'Present Value'!E17*1000","v":0},{"$f":"'Present Value'!E42*1000","v":0},{"$f":"'Present Value'!E67*1000","v":0},{"$f":"'Present Value'!E92*1000","v":0},{"$f":"'Present Value'!E117*1000","v":0},{"$f":"'Present Value'!E142*1000","v":0}]
[null,null,null,"Risk*** ($)",{"$f":"SUM('Present Value'!E23:E27)*1000","v":0},{"$f":"SUM('Present Value'!E48:E52)*1000","v":0},{"$f":"SUM('Present Value'!E73:E77)*1000","v":0},{"$f":"SUM('Present Value'!E98:E102)*1000","v":0},{"$f":"SUM('Present Value'!E123:E127)*1000","v":0},{"$f":"SUM('Present Value'!E148:E152)*1000","v":0}]
[null,null,null,"Least Net Cost ($) (PV)",{"$f":"IF(Calculations!D218=\" \",\" \", Calculations!D218*1000)","v":186780932.42365232},{"$f":"IF(Calculations!E218=\" \",\" \", Calculations!E218*1000)","v":50352318.329522148},{"$f":"IF(Calculations!F218=\" \",\" \", Calculations!F218*1000)","v":" "},{"$f":"IF(Calculations!G218=\" \",\" \", Calculations!G218*1000)","v":" "},{"$f":"IF(Calculations!H218=\" \",\" \", Calculations!H218*1000)","v":" "},{"$f":"IF(Calculations!I218=\" \",\" \", Calculations!I218*1000)","v":" "}]
[]
[null,null,null,"Project Ranking",{"$f":"IF(E13=\" \",\" \",_xlfn.RANK.EQ(E13,$E$13:$J$13,1))","v":2},1," "," "," "," "]
[]
[null,null,null,"Project Costs: Status Quo"]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E9*1000","v":0}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E10*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F31,\"0.00\")&\" (minutes per annum)\"","v":"18.65 (minutes per annum)"},null,{"$f":"'Present Value'!E13*1000","v":136841940.52931035}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F30,\"0.000\")&\" (Interuptions per annum)\"","v":"0.078 (Interuptions per annum)"},null,{"$f":"'Present Value'!E12*1000","v":37320529.235266455}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F32,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E14*1000","v":0}]
[null,null,null,"Network Outage Costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E16*1000","v":12618462.659075527}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E17*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E18:E22)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E23:E27)*1000","v":0}]
[]
[null,null,null,{"$f":"\"Project Costs - Option 1: \"&+'User Input'!E16","v":"Project Costs - Option 1: RTS Redevelopment"}]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E34*1000","v":6196705.9874739246}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E35*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F60,\"0.00\")&\" (minutes per annum)\"","v":"3.11 (minutes per annum)"},null,{"$f":"'Present Value'!E38*1000","v":22806990.088218395}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F59,\"0.000\")&\" (Interuptions per annum)\"","v":"0.039 (Interuptions per annum)"},null,{"$f":"'Present Value'!E37*1000","v":18660264.617633227}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F61,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E39*1000","v":0}]
[null,null,null,"Network Outage Costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E41*1000","v":2688357.6361965891}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E42*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E43:E47)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E48:E52)*1000","v":0}]
[]
[null,null,null,{"$f":"\"Project Costs - Option 2: \"&+'User Input'!E17","v":"Project Costs - Option 2: "}]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E59*1000","v":0}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E60*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F89,\"0.00\")&\" (minutes per annum)\"","v":"0.00 (minutes per annum)"},null,{"$f":"'Present Value'!E63*1000","v":0}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F88,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E62*1000","v":0}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F90,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E64*1000","v":0}]
[null,null,null,"Opex costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E66*1000","v":0}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E67*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E68:E72)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E73:E77)*1000","v":0}]
[]
[null,null,null,{"$f":"\"Project Costs - Option 3: \"&+'User Input'!E18","v":"Project Costs - Option 3: "}]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E84*1000","v":0}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E85*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F118,\"0.00\")&\" (minutes per annum)\"","v":"0.00 (minutes per annum)"},null,{"$f":"'Present Value'!E88*1000","v":0}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F117,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E87*1000","v":0}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F119,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E89*1000","v":0}]
[null,null,null,"Opex costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E91*1000","v":0}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E92*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E93:E97)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E98:E102)*1000","v":0}]
[]
[null,null,null,{"$f":"\"Project Costs - Option 4: \"&+'User Input'!E19","v":"Project Costs - Option 4: "}]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E109*1000","v":0}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E110*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F147,\"0.00\")&\" (minutes per annum)\"","v":"0.00 (minutes per annum)"},null,{"$f":"'Present Value'!E113*1000","v":0}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F146,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E112*1000","v":0}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F148,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E114*1000","v":0}]
[null,null,null,"Opex costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E116*1000","v":0}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E117*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E118:E122)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E123:E127)*1000","v":0}]
[]
[null,null,null,{"$f":"\"Project Costs - Option 5: \"&+'User Input'!E20","v":"Project Costs - Option 5: "}]
[]
[null,null,null,"BUSINESS COSTS ","Driver",null,"PV Cost"]
[null,null,null,"Net Capex",null,null,{"$f":"'Present Value'!E134*1000","v":0}]
[null,null,null,"Maintenance Opex Costs",null,null,{"$f":"'Present Value'!E135*1000","v":0}]
[null,null,null,"SAIDI Costs",{"$f":"TEXT('User Input'!F176,\"0.00\")&\" (minutes per annum)\"","v":"0.00 (minutes per annum)"},null,{"$f":"'Present Value'!E138*1000","v":0}]
[null,null,null,"SAIFI Costs",{"$f":"TEXT('User Input'!F175,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E137*1000","v":0}]
[null,null,null,"MAIFI Costs",{"$f":"TEXT('User Input'!F177,\"0.000\")&\" (Interuptions per annum)\"","v":"0.000 (Interuptions per annum)"},null,{"$f":"'Present Value'!E139*1000","v":0}]
[null,null,null,"Opex costs",{"$f":"TEXT('Administrator Input'!$F$49*1000,\"$#,##0\")&\" per min\"","v":"$56,500 per min"},null,{"$f":"'Present Value'!E141*1000","v":0}]
[null,null,null,"Loss of F Factor Benefit","$25,000 per fire start",null,{"$f":"'Present Value'!E142*1000","v":0}]
[null,null,null,"Opex costs",null,null,{"$f":"SUM('Present Value'!E143:E147)*1000","v":0}]
[null,null,null,"Risk*** ($)",null,null,{"$f":"SUM('Present Value'!E148:E152)*1000","v":0}]

{"sheet":"Present Value","index":10,"n_rows":153,"n_cols":26,"rows_kept":153,"cut":false,"hidden":true,"merged":[[131,4,131,25],[6,4,6,25],[31,4,31,25],[56,4,56,25],[81,4,81,25],[106,4,106,25]]}
[]
[]
[null,null,null,"Present Value Output"]
[]
[null,null,null,{"$f":"'User Input'!D24","v":"\"Status Quo\" Reference Case"}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F8+1","v":2016},{"$f":"G8+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C13","v":"Capital Costs"},{"$f":"SUM(F9:Z9)","v":0},{"$f":"Calculations!E13/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F13/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G13/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H13/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I13/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J13/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K13/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L13/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M13/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N13/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O13/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P13/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q13/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R13/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S13/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T13/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U13/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V13/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W13/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X13/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y13/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C14","v":"Annual Maintenance Costs"},{"$f":"SUM(F10:Z10)","v":0},{"$f":"Calculations!E14/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F14/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G14/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H14/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I14/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J14/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K14/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L14/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M14/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N14/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O14/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P14/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q14/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R14/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S14/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T14/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U14/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V14/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W14/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X14/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y14/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C15","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E12:E15)","v":174162.46976457682},{"$f":"SUM(F12:F15)","v":0},0,12205.353147369675,11800.882773817224,11409.816050376849,11031.708796589175,10666.131551588292,10312.669086312533,9970.9199318800347,9640.4959235932929,9321.0217600548967,9012.1345768935953,8713.4835346165728,8424.7294201197692,8145.5442614036929,7875.6109550570436,7614.6229060850919,7362.2836796736847,7118.3066644933851,6882.414747161275,6654.3399974907079]
[null,null,null,{"$f":"Calculations!C16","v":"SAIFI sustained "},{"$f":"SUM(F12:Z12)","v":37320.529235266455},{"$f":"Calculations!E16/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F16/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G16/(1+Calculations!$D$4)^Calculations!G$7","v":2615.4328172935016},{"$f":"Calculations!H16/(1+Calculations!$D$4)^Calculations!H$7","v":2528.7605943894046},{"$f":"Calculations!I16/(1+Calculations!$D$4)^Calculations!I$7","v":2444.9605822236103},{"$f":"Calculations!J16/(1+Calculations!$D$4)^Calculations!J$7","v":2363.9375992691089},{"$f":"Calculations!K16/(1+Calculations!$D$4)^Calculations!K$7","v":2285.5996181974906},{"$f":"Calculations!L16/(1+Calculations!$D$4)^Calculations!L$7","v":2209.8576613526857},{"$f":"Calculations!M16/(1+Calculations!$D$4)^Calculations!M$7","v":2136.6256996885786},{"$f":"Calculations!N16/(1+Calculations!$D$4)^Calculations!N$7","v":2065.8205550557054},{"$f":"Calculations!O16/(1+Calculations!$D$4)^Calculations!O$7","v":1997.3618057260492},{"$f":"Calculations!P16/(1+Calculations!$D$4)^Calculations!P$7","v":1931.1716950486275},{"$f":"Calculations!Q16/(1+Calculations!$D$4)^Calculations!Q$7","v":1867.1750431321225},{"$f":"Calculations!R16/(1+Calculations!$D$4)^Calculations!R$7","v":1805.2991614542361},{"$f":"Calculations!S16/(1+Calculations!$D$4)^Calculations!S$7","v":1745.4737703007911},{"$f":"Calculations!T16/(1+Calculations!$D$4)^Calculations!T$7","v":1687.6309189407948},{"$f":"Calculations!U16/(1+Calculations!$D$4)^Calculations!U$7","v":1631.7049084468051},{"$f":"Calculations!V16/(1+Calculations!$D$4)^Calculations!V$7","v":1577.6322170729322},{"$f":"Calculations!W16/(1+Calculations!$D$4)^Calculations!W$7","v":1525.3514281057253},{"$f":"Calculations!X16/(1+Calculations!$D$4)^Calculations!X$7","v":1474.8031601059877},{"$f":"Calculations!Y16/(1+Calculations!$D$4)^Calculations!Y$7","v":1425.9299994622945}]
[null,null,null,{"$f":"Calculations!C17","v":"SAIDI accidental "},136841.94052931035,{"$f":"Calculations!E17/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F17/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G17/(1+Calculations!$D$4)^Calculations!G$7","v":9589.9203300761728},{"$f":"Calculations!H17/(1+Calculations!$D$4)^Calculations!H$7","v":9272.122179427819},{"$f":"Calculations!I17/(1+Calculations!$D$4)^Calculations!I$7","v":8964.8554681532387},{"$f":"Calculations!J17/(1+Calculations!$D$4)^Calculations!J$7","v":8667.7711973200658},{"$f":"Calculations!K17/(1+Calculations!$D$4)^Calculations!K$7","v":8380.531933390801},{"$f":"Calculations!L17/(1+Calculations!$D$4)^Calculations!L$7","v":8102.8114249598475},{"$f":"Calculations!M17/(1+Calculations!$D$4)^Calculations!M$7","v":7834.294232191457},{"$f":"Calculations!N17/(1+Calculations!$D$4)^Calculations!N$7","v":7574.6753685375879},{"$f":"Calculations!O17/(1+Calculations!$D$4)^Calculations!O$7","v":7323.6599543288485},{"$f":"Calculations!P17/(1+Calculations!$D$4)^Calculations!P$7","v":7080.9628818449683},{"$f":"Calculations!Q17/(1+Calculations!$D$4)^Calculations!Q$7","v":6846.3084914844503},{"$f":"Calculations!R17/(1+Calculations!$D$4)^Calculations!R$7","v":6619.4302586655331},{"$f":"Calculations!S17/(1+Calculations!$D$4)^Calculations!S$7","v":6400.0704911029015},{"$f":"Calculations!T17/(1+Calculations!$D$4)^Calculations!T$7","v":6187.9800361162488},{"$f":"Calculations!U17/(1+Calculations!$D$4)^Calculations!U$7","v":5982.9179976382866},{"$f":"Calculations!V17/(1+Calculations!$D$4)^Calculations!V$7","v":5784.6514626007529},{"$f":"Calculations!W17/(1+Calculations!$D$4)^Calculations!W$7","v":5592.9552363876601},{"$f":"Calculations!X17/(1+Calculations!$D$4)^Calculations!X$7","v":5407.6115870552876},{"$f":"Calculations!Y17/(1+Calculations!$D$4)^Calculations!Y$7","v":5228.4099980284136}]
[null,null,null,{"$f":"Calculations!C18","v":"MAIFI momentary "},0,{"$f":"Calculations!E18/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F18/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G18/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H18/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I18/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J18/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K18/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L18/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M18/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N18/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O18/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P18/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q18/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R18/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S18/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T18/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U18/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V18/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W18/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X18/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y18/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C19","v":"Call centre response "},0,{"$f":"Calculations!E19/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F19/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G19/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H19/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I19/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J19/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K19/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L19/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M19/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N19/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O19/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P19/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q19/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R19/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S19/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T19/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U19/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V19/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W19/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X19/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y19/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C20","v":"Network Outage Costs"},12618.462659075527,{"$f":"Calculations!E20/(1+Calculations!$D$4)^Calculations!E$7","v":1053.8346268656717},{"$f":"Calculations!F20/(1+Calculations!$D$4)^Calculations!F$7","v":1018.9118450301683},{"$f":"Calculations!G20/(1+Calculations!$D$4)^Calculations!G$7","v":985.14636118055216},{"$f":"Calculations!H20/(1+Calculations!$D$4)^Calculations!H$7","v":952.49982388667593},{"$f":"Calculations!I20/(1+Calculations!$D$4)^Calculations!I$7","v":920.9351526375599},{"$f":"Calculations!J20/(1+Calculations!$D$4)^Calculations!J$7","v":890.41649572469771},{"$f":"Calculations!K20/(1+Calculations!$D$4)^Calculations!K$7","v":860.90918952105505},{"$f":"Calculations!L20/(1+Calculations!$D$4)^Calculations!L$7","v":832.37971910951171},{"$f":"Calculations!M20/(1+Calculations!$D$4)^Calculations!M$7","v":804.79568021603143},{"$f":"Calculations!N20/(1+Calculations!$D$4)^Calculations!N$7","v":778.12574240431593},{"$f":"Calculations!O20/(1+Calculations!$D$4)^Calculations!O$7","v":752.33961349014521},{"$f":"Calculations!P20/(1+Calculations!$D$4)^Calculations!P$7","v":727.40800513498311},{"$f":"Calculations!Q20/(1+Calculations!$D$4)^Calculations!Q$7","v":703.30259957976625},{"$f":"Calculations!R20/(1+Calculations!$D$4)^Calculations!R$7","v":679.99601748109569},{"$f":"Calculations!S20/(1+Calculations!$D$4)^Calculations!S$7","v":657.46178681329809},{"$f":"Calculations!T20/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U20/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V20/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W20/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X20/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y20/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C21","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E21/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F21/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G21/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H21/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I21/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J21/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K21/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L21/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M21/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N21/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O21/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P21/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q21/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R21/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S21/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T21/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U21/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V21/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W21/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X21/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y21/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C22","v":"Cost 1"},0,{"$f":"Calculations!E22/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F22/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G22/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H22/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I22/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J22/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K22/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L22/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M22/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N22/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O22/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P22/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q22/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R22/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S22/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T22/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U22/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V22/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W22/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X22/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y22/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C23","v":"Cost 2"},0,{"$f":"Calculations!E23/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F23/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G23/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H23/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I23/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J23/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K23/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L23/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M23/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N23/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O23/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P23/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q23/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R23/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S23/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T23/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U23/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V23/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W23/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X23/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y23/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C24","v":"Cost 3"},0,{"$f":"Calculations!E24/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F24/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G24/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H24/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I24/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J24/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K24/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L24/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M24/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N24/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O24/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P24/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q24/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R24/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S24/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T24/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U24/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V24/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W24/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X24/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y24/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C25","v":"Cost 4"},0,{"$f":"Calculations!E25/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F25/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G25/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H25/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I25/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J25/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K25/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L25/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M25/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N25/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O25/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P25/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q25/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R25/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S25/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T25/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U25/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V25/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W25/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X25/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y25/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C26","v":"Cost 5"},0,{"$f":"Calculations!E26/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F26/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G26/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H26/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I26/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J26/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K26/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L26/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M26/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N26/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O26/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P26/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q26/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R26/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S26/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T26/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U26/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V26/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W26/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X26/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y26/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C27","v":"Risk 1"},0,{"$f":"Calculations!E27/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F27/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G27/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H27/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I27/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J27/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K27/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L27/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M27/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N27/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O27/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P27/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q27/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R27/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S27/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T27/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U27/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V27/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W27/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X27/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y27/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C28","v":"Risk 2"},0,{"$f":"Calculations!E28/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F28/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G28/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H28/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I28/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J28/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K28/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L28/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M28/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N28/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O28/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P28/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q28/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R28/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S28/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T28/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U28/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V28/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W28/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X28/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y28/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C29","v":"Risk 3"},0,{"$f":"Calculations!E29/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F29/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G29/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H29/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I29/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J29/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K29/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L29/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M29/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N29/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O29/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P29/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q29/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R29/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S29/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T29/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U29/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V29/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W29/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X29/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y29/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C30","v":"Risk 4"},0,{"$f":"Calculations!E30/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F30/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G30/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H30/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I30/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J30/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K30/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L30/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M30/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N30/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O30/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P30/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q30/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R30/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S30/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T30/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U30/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V30/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W30/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X30/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y30/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C31","v":"Risk 5"},0,{"$f":"Calculations!E31/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F31/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G31/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H31/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I31/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J31/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K31/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L31/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M31/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N31/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O31/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P31/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q31/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R31/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S31/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T31/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U31/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V31/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W31/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X31/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y31/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E9:E27)-E11","v":186780.93242365232},{"$f":"SUM(F9:F27)-F11","v":1053.8346268656717},1018.9118450301683,13190.499508550227,12753.3825977039,12330.75120301441,11922.125292313873,11527.040741109347,11145.048805422044,10775.715612096064,10418.621665997607,10073.361373545042,9739.54258202858,9416.786134196338,9104.7254376008641,8803.006048216992,7875.6109550570436,7614.6229060850901,7362.2836796736847,7118.306664493387,6882.414747161275,6654.3399974907079]
[]
[null,null,null,{"$f":"'User Input'!D53","v":"Option 1: RTS Redevelopment"}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F33+1","v":2016},{"$f":"G33+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C37","v":"Capital Costs"},{"$f":"SUM(F34:Z34)","v":6196.7059874739243},{"$f":"Calculations!E37/(1+Calculations!$D$4)^Calculations!E$7","v":479},{"$f":"Calculations!F37/(1+Calculations!$D$4)^Calculations!F$7","v":3213.1140408853971},{"$f":"Calculations!G37/(1+Calculations!$D$4)^Calculations!G$7","v":1547.3507759247361},{"$f":"Calculations!H37/(1+Calculations!$D$4)^Calculations!H$7","v":957.24117066379119},{"$f":"Calculations!I37/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J37/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K37/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L37/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M37/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N37/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O37/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P37/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q37/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R37/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S37/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T37/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U37/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V37/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W37/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X37/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y37/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C38","v":"Annual Maintenance Costs"},{"$f":"SUM(F35:Z35)","v":0},{"$f":"Calculations!E38/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F38/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G38/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H38/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I38/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J38/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K38/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L38/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M38/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N38/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O38/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P38/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q38/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R38/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S38/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T38/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U38/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V38/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W38/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X38/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y38/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C39","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E37:E40)","v":41467.254705851621},0,0,2906.0364636594463,2809.7339937660054,2716.6228691373449,2626.5973325212321,2539.5551313305455,2455.3974015029844,2374.028555209532,2295.3561722841173,2219.2908952511661,2145.7463278318082,2074.6389368134696,2005.8879571713737,1939.4153003342126,1875.1454654897723,1813.0054538297836,1752.9246856365917,1694.8349201174728,1638.6701778955421,1584.3666660692163]
[null,null,null,{"$f":"Calculations!C40","v":"SAIFI sustained"},{"$f":"SUM(F37:Z37)","v":18660.264617633227},{"$f":"Calculations!E40/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F40/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G40/(1+Calculations!$D$4)^Calculations!G$7","v":1307.7164086467508},{"$f":"Calculations!H40/(1+Calculations!$D$4)^Calculations!H$7","v":1264.3802971947023},{"$f":"Calculations!I40/(1+Calculations!$D$4)^Calculations!I$7","v":1222.4802911118052},{"$f":"Calculations!J40/(1+Calculations!$D$4)^Calculations!J$7","v":1181.9687996345544},{"$f":"Calculations!K40/(1+Calculations!$D$4)^Calculations!K$7","v":1142.7998090987453},{"$f":"Calculations!L40/(1+Calculations!$D$4)^Calculations!L$7","v":1104.9288306763428},{"$f":"Calculations!M40/(1+Calculations!$D$4)^Calculations!M$7","v":1068.3128498442893},{"$f":"Calculations!N40/(1+Calculations!$D$4)^Calculations!N$7","v":1032.9102775278527},{"$f":"Calculations!O40/(1+Calculations!$D$4)^Calculations!O$7","v":998.68090286302458},{"$f":"Calculations!P40/(1+Calculations!$D$4)^Calculations!P$7","v":965.58584752431375},{"$f":"Calculations!Q40/(1+Calculations!$D$4)^Calculations!Q$7","v":933.58752156606124},{"$f":"Calculations!R40/(1+Calculations!$D$4)^Calculations!R$7","v":902.64958072711806},{"$f":"Calculations!S40/(1+Calculations!$D$4)^Calculations!S$7","v":872.73688515039555},{"$f":"Calculations!T40/(1+Calculations!$D$4)^Calculations!T$7","v":843.8154594703974},{"$f":"Calculations!U40/(1+Calculations!$D$4)^Calculations!U$7","v":815.85245422340256},{"$f":"Calculations!V40/(1+Calculations!$D$4)^Calculations!V$7","v":788.81610853646612},{"$f":"Calculations!W40/(1+Calculations!$D$4)^Calculations!W$7","v":762.67571405286265},{"$f":"Calculations!X40/(1+Calculations!$D$4)^Calculations!X$7","v":737.40158005299384},{"$f":"Calculations!Y40/(1+Calculations!$D$4)^Calculations!Y$7","v":712.96499973114726}]
[null,null,null,{"$f":"Calculations!C41","v":"SAIDI accidental"},22806.990088218394,{"$f":"Calculations!E41/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F41/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G41/(1+Calculations!$D$4)^Calculations!G$7","v":1598.3200550126955},{"$f":"Calculations!H41/(1+Calculations!$D$4)^Calculations!H$7","v":1545.3536965713031},{"$f":"Calculations!I41/(1+Calculations!$D$4)^Calculations!I$7","v":1494.1425780255397},{"$f":"Calculations!J41/(1+Calculations!$D$4)^Calculations!J$7","v":1444.6285328866777},{"$f":"Calculations!K41/(1+Calculations!$D$4)^Calculations!K$7","v":1396.7553222318002},{"$f":"Calculations!L41/(1+Calculations!$D$4)^Calculations!L$7","v":1350.4685708266413},{"$f":"Calculations!M41/(1+Calculations!$D$4)^Calculations!M$7","v":1305.7157053652429},{"$f":"Calculations!N41/(1+Calculations!$D$4)^Calculations!N$7","v":1262.4458947562646},{"$f":"Calculations!O41/(1+Calculations!$D$4)^Calculations!O$7","v":1220.6099923881413},{"$f":"Calculations!P41/(1+Calculations!$D$4)^Calculations!P$7","v":1180.1604803074947},{"$f":"Calculations!Q41/(1+Calculations!$D$4)^Calculations!Q$7","v":1141.0514152474086},{"$f":"Calculations!R41/(1+Calculations!$D$4)^Calculations!R$7","v":1103.2383764442557},{"$f":"Calculations!S41/(1+Calculations!$D$4)^Calculations!S$7","v":1066.6784151838169},{"$f":"Calculations!T41/(1+Calculations!$D$4)^Calculations!T$7","v":1031.3300060193749},{"$f":"Calculations!U41/(1+Calculations!$D$4)^Calculations!U$7","v":997.15299960638117},{"$f":"Calculations!V41/(1+Calculations!$D$4)^Calculations!V$7","v":964.10857710012556},{"$f":"Calculations!W41/(1+Calculations!$D$4)^Calculations!W$7","v":932.15920606461009},{"$f":"Calculations!X41/(1+Calculations!$D$4)^Calculations!X$7","v":901.26859784254816},{"$f":"Calculations!Y41/(1+Calculations!$D$4)^Calculations!Y$7","v":871.40166633806905}]
[null,null,null,{"$f":"Calculations!C42","v":"MAIFI momentary"},0,{"$f":"Calculations!E42/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F42/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G42/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H42/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I42/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J42/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K42/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L42/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M42/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N42/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O42/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P42/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q42/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R42/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S42/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T42/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U42/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V42/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W42/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X42/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y42/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C43","v":"Call centre response"},0,{"$f":"Calculations!E43/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F43/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G43/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H43/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I43/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J43/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K43/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L43/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M43/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N43/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O43/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P43/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q43/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R43/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S43/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T43/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U43/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V43/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W43/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X43/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y43/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C44","v":"Network Outage Costs"},2688.3576361965893,{"$f":"Calculations!E44/(1+Calculations!$D$4)^Calculations!E$7","v":175.63910447761194},{"$f":"Calculations!F44/(1+Calculations!$D$4)^Calculations!F$7","v":169.81864083836138},{"$f":"Calculations!G44/(1+Calculations!$D$4)^Calculations!G$7","v":164.19106019675871},{"$f":"Calculations!H44/(1+Calculations!$D$4)^Calculations!H$7","v":158.74997064777929},{"$f":"Calculations!I44/(1+Calculations!$D$4)^Calculations!I$7","v":153.48919210625999},{"$f":"Calculations!J44/(1+Calculations!$D$4)^Calculations!J$7","v":148.40274928744961},{"$f":"Calculations!K44/(1+Calculations!$D$4)^Calculations!K$7","v":143.48486492017582},{"$f":"Calculations!L44/(1+Calculations!$D$4)^Calculations!L$7","v":138.7299531849186},{"$f":"Calculations!M44/(1+Calculations!$D$4)^Calculations!M$7","v":134.13261336933854},{"$f":"Calculations!N44/(1+Calculations!$D$4)^Calculations!N$7","v":129.68762373405264},{"$f":"Calculations!O44/(1+Calculations!$D$4)^Calculations!O$7","v":125.38993558169088},{"$f":"Calculations!P44/(1+Calculations!$D$4)^Calculations!P$7","v":121.23466752249718},{"$f":"Calculations!Q44/(1+Calculations!$D$4)^Calculations!Q$7","v":117.21709992996104},{"$f":"Calculations!R44/(1+Calculations!$D$4)^Calculations!R$7","v":113.33266958018261},{"$f":"Calculations!S44/(1+Calculations!$D$4)^Calculations!S$7","v":109.57696446888301},{"$f":"Calculations!T44/(1+Calculations!$D$4)^Calculations!T$7","v":105.94571880017214},{"$f":"Calculations!U44/(1+Calculations!$D$4)^Calculations!U$7","v":102.43480814138276},{"$f":"Calculations!V44/(1+Calculations!$D$4)^Calculations!V$7","v":99.040244738467422},{"$f":"Calculations!W44/(1+Calculations!$D$4)^Calculations!W$7","v":95.758172986637206},{"$f":"Calculations!X44/(1+Calculations!$D$4)^Calculations!X$7","v":92.58486505109812},{"$f":"Calculations!Y44/(1+Calculations!$D$4)^Calculations!Y$7","v":89.516716632910729}]
[null,null,null,{"$f":"Calculations!C45","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E45/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F45/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G45/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H45/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I45/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J45/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K45/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L45/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M45/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N45/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O45/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P45/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q45/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R45/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S45/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T45/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U45/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V45/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W45/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X45/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y45/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C46","v":"Cost 1"},0,{"$f":"Calculations!E46/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F46/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G46/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H46/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I46/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J46/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K46/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L46/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M46/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N46/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O46/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P46/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q46/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R46/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S46/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T46/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U46/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V46/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W46/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X46/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y46/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C47","v":"Cost 2"},0,{"$f":"Calculations!E47/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F47/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G47/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H47/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I47/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J47/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K47/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L47/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M47/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N47/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O47/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P47/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q47/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R47/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S47/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T47/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U47/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V47/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W47/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X47/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y47/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C48","v":"Cost 3"},0,{"$f":"Calculations!E48/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F48/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G48/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H48/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I48/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J48/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K48/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L48/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M48/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N48/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O48/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P48/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q48/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R48/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S48/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T48/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U48/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V48/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W48/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X48/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y48/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C49","v":"Cost 4"},0,{"$f":"Calculations!E49/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F49/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G49/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H49/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I49/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J49/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K49/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L49/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M49/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N49/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O49/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P49/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q49/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R49/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S49/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T49/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U49/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V49/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W49/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X49/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y49/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C50","v":"Cost 5"},0,{"$f":"Calculations!E50/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F50/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G50/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H50/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I50/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J50/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K50/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L50/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M50/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N50/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O50/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P50/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q50/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R50/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S50/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T50/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U50/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V50/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W50/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X50/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y50/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C51","v":"Risk 1"},0,{"$f":"Calculations!E51/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F51/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G51/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H51/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I51/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J51/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K51/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L51/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M51/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N51/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O51/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P51/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q51/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R51/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S51/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T51/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U51/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V51/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W51/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X51/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y51/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C52","v":"Risk 2"},0,{"$f":"Calculations!E52/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F52/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G52/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H52/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I52/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J52/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K52/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L52/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M52/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N52/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O52/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P52/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q52/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R52/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S52/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T52/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U52/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V52/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W52/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X52/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y52/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C53","v":"Risk 3"},0,{"$f":"Calculations!E53/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F53/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G53/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H53/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I53/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J53/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K53/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L53/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M53/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N53/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O53/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P53/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q53/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R53/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S53/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T53/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U53/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V53/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W53/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X53/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y53/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C54","v":"Risk 4"},0,{"$f":"Calculations!E54/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F54/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G54/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H54/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I54/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J54/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K54/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L54/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M54/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N54/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O54/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P54/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q54/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R54/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S54/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T54/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U54/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V54/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W54/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X54/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y54/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C55","v":"Risk 5"},0,{"$f":"Calculations!E55/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F55/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G55/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H55/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I55/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J55/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K55/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L55/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M55/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N55/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O55/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P55/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q55/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R55/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S55/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T55/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U55/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V55/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W55/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X55/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y55/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E34:E52)-E36","v":50352.318329522124},654.63910447761191,3382.9326817237584,4617.578299780942,3925.7251350775759,2870.1120612436048,2775.0000818086814,2683.0399962507213,2594.1273546879029,2508.1611685788703,2425.0437960181703,2344.6808308328573,2266.9809953543054,2191.8560367434311,2119.2206267515562,2048.9922648030956,1981.0911842899447,1915.4402619711664,1851.9649303750589,1790.5930931041103,1731.2550429466401,1673.8833827021269]
[]
[null,null,null,{"$f":"'User Input'!D82","v":"Option 2: "}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F58+1","v":2016},{"$f":"G58+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C61","v":"Capital Costs"},{"$f":"SUM(F59:Z59)","v":0},{"$f":"Calculations!E61/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F61/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G61/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H61/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I61/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J61/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K61/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L61/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M61/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N61/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O61/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P61/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q61/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R61/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S61/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T61/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U61/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V61/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W61/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X61/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y61/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C62","v":"Annual Maintenance Costs"},{"$f":"SUM(F60:Z60)","v":0},{"$f":"Calculations!E62/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F62/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G62/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H62/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I62/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J62/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K62/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L62/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M62/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N62/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O62/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P62/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q62/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R62/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S62/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T62/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U62/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V62/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W62/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X62/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y62/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C63","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E62:E65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Calculations!C64","v":"SAIFI sustained"},{"$f":"SUM(F62:Z62)","v":0},{"$f":"Calculations!E64/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F64/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G64/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H64/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I64/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J64/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K64/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L64/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M64/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N64/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O64/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P64/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q64/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R64/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S64/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T64/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U64/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V64/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W64/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X64/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y64/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C65","v":"SAIDI accidental"},0,{"$f":"Calculations!E65/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F65/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G65/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H65/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I65/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J65/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K65/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L65/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M65/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N65/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O65/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P65/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q65/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R65/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S65/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T65/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U65/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V65/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W65/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X65/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y65/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C66","v":"MAIFI momentary"},0,{"$f":"Calculations!E66/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F66/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G66/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H66/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I66/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J66/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K66/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L66/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M66/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N66/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O66/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P66/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q66/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R66/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S66/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T66/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U66/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V66/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W66/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X66/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y66/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C67","v":"Call centre response"},0,{"$f":"Calculations!E67/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F67/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G67/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H67/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I67/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J67/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K67/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L67/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M67/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N67/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O67/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P67/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q67/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R67/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S67/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T67/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U67/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V67/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W67/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X67/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y67/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C68","v":"Network Outage Costs"},0,{"$f":"Calculations!E68/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F68/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G68/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H68/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I68/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J68/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K68/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L68/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M68/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N68/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O68/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P68/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q68/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R68/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S68/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T68/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U68/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V68/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W68/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X68/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y68/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C69","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E69/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F69/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G69/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H69/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I69/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J69/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K69/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L69/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M69/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N69/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O69/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P69/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q69/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R69/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S69/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T69/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U69/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V69/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W69/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X69/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y69/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C70","v":"Cost 1"},0,{"$f":"Calculations!E70/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F70/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G70/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H70/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I70/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J70/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K70/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L70/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M70/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N70/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O70/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P70/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q70/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R70/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S70/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T70/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U70/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V70/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W70/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X70/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y70/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C71","v":"Cost 2"},0,{"$f":"Calculations!E71/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F71/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G71/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H71/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I71/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J71/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K71/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L71/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M71/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N71/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O71/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P71/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q71/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R71/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S71/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T71/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U71/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V71/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W71/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X71/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y71/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C72","v":"Cost 3"},0,{"$f":"Calculations!E72/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F72/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G72/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H72/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I72/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J72/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K72/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L72/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M72/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N72/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O72/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P72/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q72/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R72/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S72/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T72/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U72/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V72/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W72/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X72/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y72/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C73","v":"Cost 4"},0,{"$f":"Calculations!E73/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F73/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G73/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H73/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I73/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J73/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K73/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L73/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M73/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N73/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O73/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P73/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q73/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R73/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S73/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T73/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U73/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V73/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W73/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X73/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y73/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C74","v":"Cost 5"},0,{"$f":"Calculations!E74/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F74/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G74/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H74/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I74/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J74/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K74/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L74/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M74/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N74/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O74/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P74/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q74/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R74/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S74/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T74/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U74/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V74/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W74/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X74/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y74/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C75","v":"Risk 1"},0,{"$f":"Calculations!E75/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F75/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G75/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H75/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I75/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J75/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K75/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L75/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M75/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N75/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O75/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P75/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q75/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R75/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S75/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T75/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U75/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V75/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W75/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X75/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y75/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C76","v":"Risk 2"},0,{"$f":"Calculations!E76/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F76/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G76/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H76/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I76/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J76/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K76/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L76/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M76/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N76/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O76/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P76/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q76/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R76/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S76/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T76/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U76/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V76/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W76/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X76/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y76/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C77","v":"Risk 3"},0,{"$f":"Calculations!E77/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F77/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G77/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H77/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I77/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J77/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K77/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L77/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M77/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N77/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O77/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P77/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q77/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R77/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S77/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T77/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U77/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V77/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W77/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X77/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y77/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C78","v":"Risk 4"},0,{"$f":"Calculations!E78/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F78/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G78/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H78/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I78/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J78/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K78/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L78/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M78/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N78/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O78/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P78/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q78/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R78/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S78/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T78/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U78/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V78/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W78/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X78/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y78/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C79","v":"Risk 5"},0,{"$f":"Calculations!E79/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F79/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G79/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H79/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I79/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J79/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K79/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L79/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M79/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N79/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O79/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P79/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q79/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R79/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S79/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T79/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U79/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V79/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W79/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X79/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y79/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E59:E77)-E61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'User Input'!D111","v":"Option 3: "}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F83+1","v":2016},{"$f":"G83+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C85","v":"Capital Costs"},{"$f":"SUM(F84:Z84)","v":0},{"$f":"Calculations!E85/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F85/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G85/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H85/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I85/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J85/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K85/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L85/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M85/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N85/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O85/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P85/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q85/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R85/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S85/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T85/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U85/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V85/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W85/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X85/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y85/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C86","v":"Annual Maintenance Costs"},{"$f":"SUM(F85:Z85)","v":0},{"$f":"Calculations!E86/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F86/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G86/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H86/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I86/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J86/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K86/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L86/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M86/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N86/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O86/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P86/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q86/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R86/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S86/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T86/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U86/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V86/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W86/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X86/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y86/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C87","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E87:E90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Calculations!C88","v":"SAIFI sustained"},{"$f":"SUM(F87:Z87)","v":0},{"$f":"Calculations!E88/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F88/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G88/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H88/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I88/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J88/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K88/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L88/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M88/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N88/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O88/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P88/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q88/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R88/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S88/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T88/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U88/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V88/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W88/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X88/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y88/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C89","v":"SAIDI accidental"},0,{"$f":"Calculations!E89/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F89/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G89/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H89/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I89/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J89/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K89/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L89/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M89/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N89/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O89/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P89/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q89/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R89/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S89/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T89/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U89/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V89/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W89/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X89/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y89/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C90","v":"MAIFI momentary"},0,{"$f":"Calculations!E90/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F90/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G90/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H90/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I90/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J90/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K90/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L90/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M90/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N90/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O90/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P90/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q90/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R90/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S90/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T90/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U90/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V90/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W90/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X90/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y90/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C91","v":"Call centre response"},0,{"$f":"Calculations!E91/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F91/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G91/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H91/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I91/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J91/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K91/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L91/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M91/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N91/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O91/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P91/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q91/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R91/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S91/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T91/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U91/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V91/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W91/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X91/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y91/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C92","v":"Network Outage Costs"},0,{"$f":"Calculations!E92/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F92/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G92/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H92/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I92/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J92/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K92/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L92/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M92/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N92/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O92/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P92/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q92/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R92/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S92/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T92/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U92/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V92/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W92/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X92/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y92/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C93","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E93/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F93/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G93/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H93/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I93/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J93/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K93/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L93/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M93/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N93/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O93/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P93/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q93/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R93/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S93/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T93/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U93/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V93/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W93/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X93/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y93/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C94","v":"Cost 1"},0,{"$f":"Calculations!E94/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F94/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G94/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H94/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I94/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J94/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K94/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L94/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M94/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N94/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O94/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P94/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q94/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R94/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S94/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T94/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U94/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V94/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W94/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X94/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y94/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C95","v":"Cost 2"},0,{"$f":"Calculations!E95/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F95/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G95/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H95/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I95/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J95/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K95/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L95/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M95/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N95/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O95/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P95/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q95/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R95/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S95/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T95/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U95/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V95/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W95/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X95/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y95/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C96","v":"Cost 3"},0,{"$f":"Calculations!E96/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F96/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G96/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H96/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I96/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J96/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K96/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L96/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M96/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N96/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O96/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P96/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q96/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R96/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S96/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T96/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U96/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V96/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W96/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X96/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y96/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C97","v":"Cost 4"},0,{"$f":"Calculations!E97/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F97/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G97/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H97/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I97/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J97/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K97/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L97/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M97/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N97/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O97/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P97/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q97/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R97/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S97/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T97/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U97/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V97/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W97/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X97/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y97/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C98","v":"Cost 5"},0,{"$f":"Calculations!E98/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F98/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G98/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H98/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I98/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J98/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K98/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L98/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M98/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N98/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O98/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P98/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q98/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R98/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S98/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T98/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U98/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V98/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W98/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X98/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y98/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C99","v":"Risk 1"},0,{"$f":"Calculations!E99/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F99/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G99/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H99/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I99/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J99/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K99/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L99/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M99/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N99/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O99/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P99/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q99/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R99/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S99/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T99/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U99/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V99/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W99/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X99/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y99/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C100","v":"Risk 2"},0,{"$f":"Calculations!E100/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F100/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G100/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H100/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I100/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J100/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K100/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L100/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M100/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N100/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O100/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P100/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q100/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R100/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S100/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T100/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U100/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V100/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W100/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X100/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y100/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C101","v":"Risk 3"},0,{"$f":"Calculations!E101/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F101/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G101/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H101/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I101/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J101/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K101/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L101/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M101/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N101/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O101/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P101/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q101/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R101/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S101/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T101/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U101/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V101/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W101/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X101/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y101/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C102","v":"Risk 4"},0,{"$f":"Calculations!E102/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F102/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G102/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H102/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I102/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J102/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K102/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L102/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M102/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N102/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O102/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P102/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q102/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R102/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S102/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T102/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U102/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V102/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W102/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X102/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y102/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C103","v":"Risk 5"},0,{"$f":"Calculations!E103/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F103/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G103/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H103/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I103/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J103/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K103/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L103/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M103/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N103/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O103/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P103/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q103/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R103/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S103/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T103/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U103/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V103/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W103/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X103/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y103/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E84:E102)-E86","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'User Input'!D140","v":"Option 4: "}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F108+1","v":2016},{"$f":"G108+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C109","v":"Capital Costs"},{"$f":"SUM(F109:Z109)","v":0},{"$f":"Calculations!E109/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F109/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G109/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H109/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I109/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J109/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K109/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L109/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M109/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N109/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O109/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P109/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q109/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R109/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S109/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T109/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U109/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V109/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W109/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X109/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y109/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C110","v":"Annual Maintenance Costs"},{"$f":"SUM(F110:Z110)","v":0},{"$f":"Calculations!E110/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F110/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G110/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H110/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I110/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J110/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K110/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L110/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M110/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N110/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O110/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P110/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q110/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R110/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S110/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T110/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U110/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V110/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W110/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X110/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y110/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C111","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E112:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Calculations!C112","v":"SAIFI sustained"},{"$f":"SUM(F112:Z112)","v":0},{"$f":"Calculations!E112/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F112/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G112/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H112/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I112/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J112/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K112/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L112/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M112/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N112/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O112/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P112/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q112/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R112/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S112/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T112/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U112/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V112/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W112/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X112/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y112/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C113","v":"SAIDI accidental"},0,{"$f":"Calculations!E113/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F113/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G113/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H113/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I113/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J113/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K113/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L113/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M113/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N113/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O113/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P113/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q113/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R113/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S113/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T113/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U113/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V113/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W113/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X113/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y113/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C114","v":"MAIFI momentary"},0,{"$f":"Calculations!E114/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F114/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G114/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H114/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I114/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J114/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K114/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L114/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M114/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N114/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O114/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P114/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q114/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R114/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S114/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T114/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U114/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V114/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W114/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X114/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y114/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C115","v":"Call centre response"},0,{"$f":"Calculations!E115/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F115/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G115/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H115/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I115/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J115/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K115/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L115/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M115/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N115/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O115/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P115/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q115/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R115/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S115/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T115/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U115/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V115/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W115/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X115/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y115/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C116","v":"Network Outage Costs"},0,{"$f":"Calculations!E116/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F116/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G116/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H116/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I116/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J116/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K116/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L116/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M116/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N116/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O116/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P116/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q116/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R116/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S116/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T116/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U116/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V116/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W116/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X116/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y116/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C117","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E117/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F117/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G117/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H117/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I117/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J117/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K117/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L117/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M117/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N117/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O117/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P117/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q117/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R117/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S117/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T117/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U117/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V117/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W117/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X117/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y117/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C118","v":"Cost 1"},0,{"$f":"Calculations!E118/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F118/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G118/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H118/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I118/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J118/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K118/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L118/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M118/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N118/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O118/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P118/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q118/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R118/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S118/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T118/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U118/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V118/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W118/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X118/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y118/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C119","v":"Cost 2"},0,{"$f":"Calculations!E119/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F119/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G119/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H119/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I119/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J119/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K119/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L119/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M119/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N119/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O119/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P119/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q119/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R119/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S119/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T119/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U119/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V119/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W119/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X119/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y119/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C120","v":"Cost 3"},0,{"$f":"Calculations!E120/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F120/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G120/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H120/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I120/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J120/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K120/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L120/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M120/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N120/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O120/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P120/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q120/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R120/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S120/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T120/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U120/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V120/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W120/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X120/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y120/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C121","v":"Cost 4"},0,{"$f":"Calculations!E121/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F121/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G121/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H121/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I121/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J121/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K121/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L121/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M121/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N121/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O121/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P121/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q121/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R121/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S121/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T121/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U121/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V121/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W121/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X121/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y121/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C122","v":"Cost 5"},0,{"$f":"Calculations!E122/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F122/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G122/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H122/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I122/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J122/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K122/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L122/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M122/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N122/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O122/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P122/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q122/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R122/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S122/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T122/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U122/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V122/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W122/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X122/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y122/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C123","v":"Risk 1"},0,{"$f":"Calculations!E123/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F123/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G123/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H123/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I123/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J123/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K123/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L123/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M123/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N123/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O123/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P123/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q123/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R123/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S123/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T123/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U123/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V123/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W123/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X123/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y123/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C124","v":"Risk 2"},0,{"$f":"Calculations!E124/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F124/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G124/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H124/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I124/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J124/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K124/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L124/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M124/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N124/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O124/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P124/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q124/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R124/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S124/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T124/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U124/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V124/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W124/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X124/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y124/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C125","v":"Risk 3"},0,{"$f":"Calculations!E125/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F125/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G125/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H125/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I125/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J125/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K125/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L125/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M125/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N125/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O125/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P125/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q125/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R125/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S125/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T125/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U125/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V125/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W125/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X125/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y125/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C126","v":"Risk 4"},0,{"$f":"Calculations!E126/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F126/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G126/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H126/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I126/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J126/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K126/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L126/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M126/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N126/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O126/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P126/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q126/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R126/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S126/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T126/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U126/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V126/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W126/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X126/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y126/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C127","v":"Risk 5"},0,{"$f":"Calculations!E127/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F127/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G127/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H127/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I127/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J127/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K127/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L127/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M127/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N127/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O127/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P127/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q127/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R127/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S127/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T127/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U127/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V127/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W127/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X127/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y127/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E109:E127)-E111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,{"$f":"'User Input'!D169","v":"Option 5: "}]
[]
[]
[null,null,null,null,"PV Total",{"$f":"'User Input'!$E$6","v":2015},{"$f":"F133+1","v":2016},{"$f":"G133+1","v":2017},2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[null,null,null,{"$f":"Calculations!C133","v":"Capital Costs"},{"$f":"SUM(F134:Z134)","v":0},{"$f":"Calculations!E133/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F133/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G133/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H133/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I133/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J133/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K133/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L133/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M133/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N133/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O133/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P133/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q133/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R133/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S133/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T133/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U133/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V133/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W133/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X133/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y133/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C134","v":"Annual Maintenance Costs"},{"$f":"SUM(F135:Z135)","v":0},{"$f":"Calculations!E134/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F134/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G134/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H134/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I134/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J134/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K134/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L134/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M134/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N134/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O134/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P134/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q134/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R134/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S134/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T134/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U134/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V134/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W134/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X134/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y134/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C135","v":"Negative Impact on Revenue (STPIS)"},{"$f":"SUM(E137:E140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Calculations!C136","v":"SAIFI sustained"},{"$f":"SUM(F137:Z137)","v":0},{"$f":"Calculations!E136/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F136/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G136/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H136/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I136/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J136/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K136/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L136/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M136/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N136/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O136/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P136/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q136/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R136/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S136/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T136/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U136/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V136/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W136/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X136/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y136/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C137","v":"SAIDI accidental"},0,{"$f":"Calculations!E137/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F137/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G137/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H137/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I137/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J137/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K137/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L137/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M137/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N137/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O137/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P137/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q137/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R137/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S137/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T137/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U137/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V137/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W137/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X137/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y137/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C138","v":"MAIFI momentary"},0,{"$f":"Calculations!E138/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F138/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G138/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H138/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I138/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J138/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K138/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L138/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M138/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N138/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O138/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P138/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q138/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R138/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S138/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T138/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U138/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V138/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W138/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X138/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y138/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C139","v":"Call centre response"},0,{"$f":"Calculations!E139/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F139/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G139/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H139/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I139/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J139/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K139/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L139/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M139/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N139/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O139/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P139/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q139/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R139/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S139/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T139/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U139/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V139/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W139/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X139/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y139/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C140","v":"Network Outage Costs"},0,{"$f":"Calculations!E140/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F140/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G140/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H140/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I140/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J140/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K140/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L140/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M140/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N140/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O140/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P140/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q140/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R140/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S140/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T140/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U140/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V140/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W140/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X140/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y140/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C141","v":"Loss of F Factor Benefit"},0,{"$f":"Calculations!E141/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F141/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G141/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H141/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I141/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J141/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K141/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L141/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M141/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N141/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O141/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P141/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q141/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R141/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S141/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T141/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U141/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V141/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W141/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X141/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y141/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C142","v":"Cost 1"},0,{"$f":"Calculations!E142/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F142/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G142/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H142/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I142/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J142/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K142/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L142/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M142/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N142/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O142/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P142/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q142/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R142/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S142/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T142/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U142/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V142/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W142/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X142/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y142/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C143","v":"Cost 2"},0,{"$f":"Calculations!E143/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F143/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G143/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H143/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I143/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J143/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K143/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L143/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M143/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N143/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O143/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P143/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q143/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R143/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S143/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T143/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U143/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V143/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W143/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X143/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y143/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C144","v":"Cost 3"},0,{"$f":"Calculations!E144/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F144/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G144/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H144/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I144/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J144/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K144/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L144/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M144/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N144/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O144/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P144/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q144/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R144/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S144/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T144/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U144/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V144/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W144/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X144/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y144/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C145","v":"Cost 4"},0,{"$f":"Calculations!E145/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F145/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G145/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H145/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I145/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J145/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K145/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L145/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M145/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N145/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O145/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P145/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q145/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R145/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S145/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T145/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U145/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V145/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W145/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X145/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y145/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C146","v":"Cost 5"},0,{"$f":"Calculations!E146/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F146/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G146/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H146/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I146/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J146/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K146/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L146/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M146/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N146/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O146/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P146/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q146/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R146/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S146/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T146/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U146/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V146/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W146/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X146/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y146/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C147","v":"Risk 1"},0,{"$f":"Calculations!E147/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F147/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G147/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H147/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I147/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J147/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K147/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L147/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M147/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N147/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O147/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P147/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q147/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R147/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S147/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T147/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U147/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V147/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W147/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X147/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y147/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C148","v":"Risk 2"},0,{"$f":"Calculations!E148/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F148/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G148/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H148/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I148/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J148/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K148/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L148/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M148/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N148/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O148/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P148/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q148/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R148/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S148/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T148/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U148/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V148/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W148/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X148/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y148/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C149","v":"Risk 3"},0,{"$f":"Calculations!E149/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F149/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G149/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H149/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I149/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J149/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K149/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L149/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M149/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N149/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O149/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P149/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q149/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R149/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S149/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T149/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U149/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V149/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W149/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X149/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y149/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C150","v":"Risk 4"},0,{"$f":"Calculations!E150/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F150/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G150/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H150/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I150/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J150/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K150/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L150/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M150/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N150/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O150/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P150/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q150/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R150/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S150/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T150/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U150/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V150/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W150/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X150/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y150/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,{"$f":"Calculations!C151","v":"Risk 5"},0,{"$f":"Calculations!E151/(1+Calculations!$D$4)^Calculations!E$7","v":0},{"$f":"Calculations!F151/(1+Calculations!$D$4)^Calculations!F$7","v":0},{"$f":"Calculations!G151/(1+Calculations!$D$4)^Calculations!G$7","v":0},{"$f":"Calculations!H151/(1+Calculations!$D$4)^Calculations!H$7","v":0},{"$f":"Calculations!I151/(1+Calculations!$D$4)^Calculations!I$7","v":0},{"$f":"Calculations!J151/(1+Calculations!$D$4)^Calculations!J$7","v":0},{"$f":"Calculations!K151/(1+Calculations!$D$4)^Calculations!K$7","v":0},{"$f":"Calculations!L151/(1+Calculations!$D$4)^Calculations!L$7","v":0},{"$f":"Calculations!M151/(1+Calculations!$D$4)^Calculations!M$7","v":0},{"$f":"Calculations!N151/(1+Calculations!$D$4)^Calculations!N$7","v":0},{"$f":"Calculations!O151/(1+Calculations!$D$4)^Calculations!O$7","v":0},{"$f":"Calculations!P151/(1+Calculations!$D$4)^Calculations!P$7","v":0},{"$f":"Calculations!Q151/(1+Calculations!$D$4)^Calculations!Q$7","v":0},{"$f":"Calculations!R151/(1+Calculations!$D$4)^Calculations!R$7","v":0},{"$f":"Calculations!S151/(1+Calculations!$D$4)^Calculations!S$7","v":0},{"$f":"Calculations!T151/(1+Calculations!$D$4)^Calculations!T$7","v":0},{"$f":"Calculations!U151/(1+Calculations!$D$4)^Calculations!U$7","v":0},{"$f":"Calculations!V151/(1+Calculations!$D$4)^Calculations!V$7","v":0},{"$f":"Calculations!W151/(1+Calculations!$D$4)^Calculations!W$7","v":0},{"$f":"Calculations!X151/(1+Calculations!$D$4)^Calculations!X$7","v":0},{"$f":"Calculations!Y151/(1+Calculations!$D$4)^Calculations!Y$7","v":0}]
[null,null,null,"PV Total",{"$f":"SUM(E134:E152)-E136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Version Control","index":11,"n_rows":36,"n_cols":8,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,"Financial Evaluation Spreadsheet"]
[null,{"$f":"'User Input'!C357","v":"Version 1.4"}]
[null,"Authorisation Date : ",null,null,"2015-06-03"]
[null,null,null,null,"      Authorised By GM Asset Management"]
[]
[]
[null,"REVISION STATUS"]
[]
[null,"Version","Date","Cell Address","Description","Contacts",null,"Notes"]
[null,null,null,null," "]
[null,"1.0","2013-01-01","n/a","Firast issue of new Capex evaluation method","Shaun Glasson"]
[null,1.1000000000000001,"2013-11-25",null,"Updated STPIS reliability incentive rates as per UE value of reliability document.","Ben Hutchinson"]
[null,1.2,"2013-12-10",null,"New Business Case Output tab, designed to copy and paste values straight into BC doc","Tim Chapman"]
[null,1.3,"2014-11-13",null,"Updated STPIS reliability incentive rates as per UE value of reliability document.","Shaun Glasson"]
[null,null,null,null,"Update version number and authorisation date","Shaun Glasson"]
[null,null,null,null,"Change Other Opex in input sheet to Risk 1 to 5","Shaun Glasson",null,"becareful"]
[null,null,null,null,"Update Business Case Output to allow risk to flow through","Shaun Glasson"]
[null,null,null,null,"Update Business Case Output to correct Options summary","Shaun Glasson"]
[null,null,null,null,"Update Calculations (RIT-D) sheet to remove #NUM","Shaun Glasson"]
[null,null,null,null,"Add functionality to Sensitivities Analysis (Sheets: User Input, Calc (Sensitivities), Administrator Input)","Shaun Glasson"]
[null,null,null,null,"Correct formulas in the Calc (Sensitivities) sheet","Shaun Glasson"]
[null,null,null,null,"Create Optimal Timing Analysis","Shaun Glasson"]
[null,null,null,null,"Replace Optimal Timing chart in Output","Shaun Glasson"]
[null,1.4,"2015-06-03",null,"Updated WACC to 6.22%","David Volf"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Note:"]
[null,"To update cell link 'User Input') to reflect the latest Version number."]
[null,"Go to Version number in 'User Input'"]

{"sheet":"Administrator Input","index":12,"n_rows":96,"n_cols":11,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,"UE"]
[]
[null,1,"Discount Rates",2,null,{"$f":"IF($D$6=1,F9,F22)","v":6.2199999999999998E-2}]
[null,null,"(To use the higher of business WACC or regulatory WACC)"]
[]
[null,null,"Regulatory WACC",null,null,6.2199999999999998E-2]
[null,null,"(pretax Nominal WACC)"]
[]
[null,null,null,"Debt",null,null,null,"D/V"]
[null,null,null,"Equity",null,null,null,"E/V"]
[null,null,null,"Nominal Risk Free Rate (10 Yr Bond Rate)",null,null,null,"Rf"]
[null,null,null,"Debt Margin",null,null,null,"DRP"]
[null,null,null,"Market Risk Premium",null,null,null,"MRP"]
[null,null,null,"Utilisation of Imputation (Franking) Credits",null,null,null,"g"]
[null,null,null,"Equity Beta",null,null,null,"βe"]
[null,null,null,"Effective Tax Rate for Equity (From Relevant Cash flows)",null,null,null,"Te"]
[]
[]
[null,null,"Business WACC",null,null,6.2199999999999998E-2,null,{"$f":"(((G24/(G24+G25))*((G27+G28)*(1-G26)))+((G25/(G24+G25))*((G27+(G27*G32))/(2-G30*G31))))/(1-G26)","v":{"$error":"#DIV/0!"}}]
[null,null,"(pretax Nominal WACC)"]
[null,null,null,"Debt",null,{"$f":"F12*100","v":0}]
[null,null,null,"Equity",null,{"$f":"F13*100","v":0}]
[null,null,null,"Tax Rate",null,0]
[null,null,null,"10 Yr Bond Rate",null,{"$f":"F14","v":0}]
[null,null,null,"Margin",null,0]
[null,null,null,"Market Risk Premium",null,0]
[null,null,null,"% Franked",null,0]
[null,null,null,"% Value",null,0.6]
[null,null,null,"Beta",null,0.8]
[]
[]
[null,2,"Inflation",null,null,2.7E-2]
[]
[]
[null,3,"Negative Impact on Revenue",null,null,"STPIS Period 1","STPIS Period 2","STPIS Period 3","STPIS Period 4"]
[null,null,null,null,null,"(Years 2 - 7)","(Years 8 - 13)","(Years 14 - 19)","(Year 20)"]
[]
[null,null,null,"SAIFI sustained ($000/interruption)",null,36000,{"$f":"F41","v":36000},36000,36000]
[null,null,null,"SAIDI accidental ($000/minute)",null,550,550,550,550]
[null,null,null,"MAIFI momentary ($000/interruption)",null,3500,3500,3500,3500]
[null,null,null,"Call centre response ($000 per 100%)",null,161,161,161,161]
[]
[]
[null,4,"Costs in response to Network Outages",null,null,"UE"]
[]
[null,null,null,"Cost per customer minutes off supply ($000/min)",null,56.5]
[]
[]
[null,5,"Loss of F-Factor benefit"]
[]
[null,null,null,"Benefit per fire start avoided ($000/fire start)",null,25]
[]
[]
[null,5,"Regulatory Investment Test - Distribution"]
[]
[null,5.0999999999999996,null,"Value of Voluntary Load Curtailment ($/MWh)",null,0,null,null,"Rule 5.17.1 (c) 4 (i)"]
[null,5.2,null,"Value of Customer Reliability ($/kWh)",null,{"$f":"47.85*(1+F35)^('User Input'!E6-2008)","v":57.660054333830935},null,null,"Rule 5.17.1 (c) 4 (ii)"]
[null,5.3,null,"Value of Load Transfer Capacity ($/MWh)",null,0,null,null,"Rule 5.17.1 (c) 4 (v)"]
[null,5.4,null,"Avoided Network Losses ($/MWh)",null,35,null,null,"Rule 5.17.1 (c) 4 (vii)"]
[]
[null,null,null,"Discount Rate",1,{"$f":"IF(E64=1,F9,IF(E64=2,F22))","v":6.2199999999999998E-2},{"$f":"IF(E64=1,G9,IF(E64=2,G22))","v":0}]
[]
[]
[null,7,"Sensitivities"]
[null,null,null,"Best Case Scenario"]
[null,null,null,null,null,"Capex","Opex","Discount Rate","SAIDI","SAIFI","MAIFI"]
[null,null,null,"Level 1 - lower testing threshold",null,-0.05,-0.05,-5.0000000000000001E-3,0.05,0.05,0.05]
[null,null,null,"Level 2 - higher testing threshold",null,-0.1,-0.1,-0.01,-0.1,-0.1,-0.1]
[null,null,null,"Level 3 - User defined",null,"User defined","User defined","User defined","User defined","User defined","User defined"]
[null,null,null,"Worst Case Scenario"]
[null,null,null,null,null,"Capex","Opex","Discount Rate","SAIDI","SAIFI","MAIFI"]
[null,null,null,{"$f":"D70","v":"Level 1 - lower testing threshold"},null,{"$f":"-F70","v":0.05},0.05,5.0000000000000001E-3,0.05,0.05,0.05]
[null,null,null,{"$f":"D71","v":"Level 2 - higher testing threshold"},null,0.1,0.1,0.01,-0.1,-0.1,-0.1]
[null,null,null,"Level 3 - User defined",null,"User defined","User defined","User defined","User defined","User defined","User defined"]
[null,null,null,"Note: negative signs for reduction in costs and rates"]
[]
[]
[]
[]
[null,"Data for Formatting"]
[null,null,null,"Assets",null,"STPIS"]
[null,null,null,"United Energy",null,"One-off (1 year only)"]
[null,null,null,"Multinet ",null,"Sustained - STPIS Period 1"]
[null,null,null,null,null,"Sustained - STPIS Period 1+2"]
[null,null,"Regulatory WACC (Pre-tax Nominal WACC)",null,null,"Sustained - STPIS Period 1+2+3"]
[null,null,"Business WACC (Pre-tax Nominal WACC)",null,null,"Sustained - STPIS Period 1+2+3+4"]
[]
[null,null,null,"Project Type"]
[null,null,1,"Non-Discretionary (ESMS & other compliance)",null,null,"Yes"]
[null,null,2,"Non-Discretionary (customer initiated)",null,null,"No"]
[null,null,3,"Discretionary (asset replacement or refurbushment)"]
[null,null,4,"Discretionary (augmentation and reinforcement)",null,null,"Regulatory WACC"]
[null,null,5,"Discretionary (non-network asset)",null,null,"Business WACC"]