{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["AMI Tax Asset Base","AMI RAB","Intro","Input","Adjustment for previous period","Actual RAB roll forward","Total actual RAB roll forward","Tax value roll forward"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":223,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"AMI Tax Asset Base","index":0,"n_rows":59,"n_cols":27,"rows_kept":59,"cut":false,"hidden":false,"merged":[]}
["United Energy","Check",{"$f":"IF(SUM(C59)<0.001,\"Ok\",\"Error\")","v":"Ok"},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,null,{"$f":"C59","v":6.2755134422332048E-11}]
["TAX DEPRECIATION"]
[]
["Tax Asset Class",null,null,"Tax Depreciation Declining Balance"]
["Meters and transformers (Group 1) (Unit cost < $1,000)",null,null,0.375]
["Meters and transformers (Group 2) (Unit cost => $1,000)",null,null,0.06]
["IT",null,null,0.4]
["Communications",null,null,0.21428571428571427]
["Other",null,null,0.1764705882352941]
[]
[]
["REGULATED TAX ASSET VALUE",null,null,{"$f":"D$1","v":2009},{"$f":"E$1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["($000 Nominal)"]
["Capex"]
["Meters and transformers (Group 1) (Unit cost < $1,000)",null,null,10281.906389868662,24243.242999999999,48357.319240000106,51851.5026,55756.401790000011,24549.682000000001,2349.0693508731465,2963.5163091040531,1066.0581434922149,629.70232571978499,657.36555831467808,674.5550325551809]
["Meters and transformers (Group 2) (Unit cost => $1,000)",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["IT",null,null,63237.884079999902,34423.245999999999,8382.0357199999999,7974.0749500000011,1748.5712699999999,4041.9160000000002,4286.6214400000008,7404.0983499999993,4941.9411500000006,478.96404999999999,820.39769999999987,2847.9907499999999]
["Communications",null,null,0,0,2276.0456899999999,418.83868000000007,1055.3722,1078.3130000000001,234,144.05199999999999,72.025999999999996,0,0,0]
["Other",null,null,100.95888000000001,367.16699999999997,10550.230790000001,2706.9377899999995,2425.5295500000007,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D16:D20)","v":73620.749349868565},{"$f":"SUM(E16:E20)","v":59033.656000000003},69565.631440000114,62951.354019999999,60985.874810000008,29669.911,6869.6907908731473,10511.666659104052,6080.0252934922155,1108.666375719785,1477.7632583146778,3522.5457825551807]
["($000 MOD)"]
["Meters and transformers (Group 1) (Unit cost < $1,000)"]
["Opening asset value",null,null,8544.2045981258034,{"$f":"D27","v":13694.176815596915},28256.495447248071,56950.631537030131,77723.490573143834,93879.258062589914,78621.152914118691,51046.839418908618,34312.131637964929,22311.254515315501,14456.167211719514,9569.2140234553717,6528.8347286106919,4080.5217053816823,2550.3260658635513,1593.9537911647196,996.22111947794974,622.63819967371865,389.14887479607415,243.21804674754634,{"$f":"W27","v":152.01127921721647},{"$f":"X27","v":95.007049510760297},{"$f":"Y27","v":59.379405944225184},{"$f":"Z27","v":37.112128715140742}]
["Depreciation",null,null,{"$f":"$D$6*(D24+D26*0.5)","v":5131.9341723975504},{"$f":"$D$6*(E24+E26*0.5)","v":9680.9243683488421},19663.183150218047,{"$f":"$D$6*(G24+G26*0.5)","v":31078.6435638863},39600.634300553938,39807.787148471216,{"$f":"$D$6*(J24+J26*0.5)","v":29923.382846083223},19698.224090047741,{"$f":"$D$6*(L24+L26*0.5)","v":13066.93526614164},8484.7896293157719,{"$f":"$D$6*(N24+N26*0.5)","v":5544.3187465788196},3714.9343273998611,2448.3130232290096,1530.195639518131,956.37227469883169,597.73267168676989,373.58291980423115,233.48932487764449,145.93082804852781,91.20676753032987,{"$f":"$D$6*(X24+X26*0.5)","v":57.004229706456172},{"$f":"$D$6*(Y24+Y26*0.5)","v":35.627643566535113},{"$f":"$D$6*(Z24+Z26*0.5)","v":22.267277229084442},{"$f":"$D$6*(AA24+AA26*0.5)","v":13.917048268177778}]
["Gross capex",null,null,{"$f":"D16","v":10281.906389868662},24243.242999999999,48357.319240000106,51851.5026,55756.401790000011,24549.682000000001,2349.0693508731465,2963.5163091040531,1066.0581434922149,629.70232571978499,657.36555831467808,674.5550325551809,0,0,0,0,0,0,0,0,{"$f":"X16","v":0},{"$f":"Y16","v":0},{"$f":"Z16","v":0},{"$f":"AA16","v":0}]
["Closing asset value",null,null,{"$f":"D24-D25+D26","v":13694.176815596915},28256.495447248071,56950.631537030131,77723.490573143834,93879.258062589914,78621.152914118691,51046.839418908618,34312.131637964929,22311.254515315501,14456.167211719514,9569.2140234553717,6528.8347286106919,4080.5217053816823,2550.3260658635513,1593.9537911647196,996.22111947794974,622.63819967371865,389.14887479607415,243.21804674754634,152.01127921721647,{"$f":"X24-X25+X26","v":95.007049510760297},{"$f":"Y24-Y25+Y26","v":59.379405944225184},{"$f":"Z24-Z25+Z26","v":37.112128715140742},{"$f":"AA24-AA25+AA26","v":23.195080446962962}]
[]
["Meters and transformers (Group 2) (Unit cost => $1,000)"]
[{"$f":"A$24","v":"Opening asset value"},null,null,0,{"$f":"D33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W33","v":0},{"$f":"X33","v":0},{"$f":"Y33","v":0},{"$f":"Z33","v":0}]
[{"$f":"A$25","v":"Depreciation"},null,null,{"$f":"$D$7*(D30+D32*0.5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D$7*(X30+X32*0.5)","v":0},{"$f":"$D$7*(Y30+Y32*0.5)","v":0},{"$f":"$D$7*(Z30+Z32*0.5)","v":0},{"$f":"$D$7*(AA30+AA32*0.5)","v":0}]
[{"$f":"A$26","v":"Gross capex"},null,null,{"$f":"D17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X17","v":0},{"$f":"Y17","v":0},{"$f":"Z17","v":0},{"$f":"AA17","v":0}]
[{"$f":"A$27","v":"Closing asset value"},null,null,{"$f":"D30-D31+D32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X30-X31+X32","v":0},{"$f":"Y30-Y31+Y32","v":0},{"$f":"Z30-Z31+Z32","v":0},{"$f":"AA30-AA31+AA32","v":0}]
[]
["IT"]
[{"$f":"A$24","v":"Opening asset value"},null,null,10296.286,{"$f":"D39","v":56768.078863999923},61599.444118399959,43665.295047039981,32578.436988223992,20945.919208934392,15801.084325360636,12909.947747216382,13669.247328329828,12155.101316997898,7676.2320301987384,5262.0573781192425,5435.6270268715452,3261.376216122927,1956.8257296737561,1174.0954378042536,704.45726268255214,422.67435760953128,253.60461456571875,152.16276873943124,{"$f":"W39","v":91.297661243658752},{"$f":"X39","v":54.778596746195248},{"$f":"Y39","v":32.867158047717147},{"$f":"Z39","v":19.720294828630287}]
[{"$f":"A$25","v":"Depreciation"},null,null,{"$f":"$D$8*(D36+D38*0.5)","v":16766.091215999983},29591.880745599967,26316.184791359981,19060.933008815991,13381.089049289598,9186.7508835737572,7177.7580181442554,6644.7987688865533,6456.0871613319314,4957.833336799159,3234.5723520794954,2674.4211012476972,2174.2508107486183,1304.5504864491709,782.73029186950248,469.63817512170147,281.78290507302086,169.06974304381254,101.4418458262875,60.865107495772499,{"$f":"$D$8*(X36+X38*0.5)","v":36.519064497463503},{"$f":"$D$8*(Y36+Y38*0.5)","v":21.911438698478101},{"$f":"$D$8*(Z36+Z38*0.5)","v":13.14686321908686},{"$f":"$D$8*(AA36+AA38*0.5)","v":7.8881179314521148}]
[{"$f":"A$26","v":"Gross capex"},null,null,{"$f":"D18","v":63237.884079999902},34423.245999999999,8382.0357199999999,7974.0749500000011,1748.5712699999999,4041.9160000000002,4286.6214400000008,7404.0983499999993,4941.9411500000006,478.96404999999999,820.39769999999987,2847.9907499999999,0,0,0,0,0,0,0,0,{"$f":"X18","v":0},{"$f":"Y18","v":0},{"$f":"Z18","v":0},{"$f":"AA18","v":0}]
[{"$f":"A$27","v":"Closing asset value"},null,null,{"$f":"D36-D37+D38","v":56768.078863999923},61599.444118399959,43665.295047039981,32578.436988223992,20945.919208934392,15801.084325360636,12909.947747216382,13669.247328329828,12155.101316997898,7676.2320301987384,5262.0573781192425,5435.6270268715452,3261.376216122927,1956.8257296737561,1174.0954378042536,704.45726268255214,422.67435760953128,253.60461456571875,152.16276873943124,91.297661243658752,{"$f":"X36-X37+X38","v":54.778596746195248},{"$f":"Y36-Y37+Y38","v":32.867158047717147},{"$f":"Z36-Z37+Z38","v":19.720294828630287},{"$f":"AA36-AA37+AA38","v":11.832176897178172}]
[]
["Communications"]
[{"$f":"A$24","v":"Opening asset value"},null,null,0,{"$f":"D45","v":0},0,2032.1836517857141,1970.6788335459185,2490.68711921465,2919.7479150972249,2503.0162190049623,2095.2734577896135,1710.5952168346964,1344.0390989415473,1056.03072059693,829.73842332615936,651.93733261341094,512.2364756248229,402.47151656236088,316.22762015614069,248.46455869411056,195.22215325965831,153.38883470401726,{"$f":"W45","v":120.51979869601357},{"$f":"X45","v":94.694127546867804},{"$f":"Y45","v":74.402528786824703},{"$f":"Z45","v":58.459129761076554}]
[{"$f":"A$25","v":"Depreciation"},null,null,{"$f":"$D$9*(D42+D44*0.5)","v":0},0,243.86203821428569,480.34349823979585,535.36391433126823,649.25220411742498,650.7316960922625,551.79476121534901,456.70424095491717,366.55611789314923,288.00837834461726,226.29229727077069,177.80109071274842,139.70085698858804,109.76495906246204,86.243896406220188,67.763061462030137,53.242405434452259,41.833318555641064,32.869036008003697,{"$f":"$D$9*(X42+X44*0.5)","v":25.825671149145762},{"$f":"$D$9*(Y42+Y44*0.5)","v":20.291598760043101},{"$f":"$D$9*(Z42+Z44*0.5)","v":15.94339902574815},{"$f":"$D$9*(AA42+AA44*0.5)","v":12.526956377373546}]
[{"$f":"A$26","v":"Gross capex"},null,null,{"$f":"D19","v":0},0,2276.0456899999999,418.83868000000007,1055.3722,1078.3130000000001,234,144.05199999999999,72.025999999999996,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X19","v":0},{"$f":"Y19","v":0},{"$f":"Z19","v":0},{"$f":"AA19","v":0}]
[{"$f":"A$27","v":"Closing asset value"},null,null,{"$f":"D42-D43+D44","v":0},0,2032.1836517857141,1970.6788335459185,2490.68711921465,2919.7479150972249,2503.0162190049623,2095.2734577896135,1710.5952168346964,1344.0390989415473,1056.03072059693,829.73842332615936,651.93733261341094,512.2364756248229,402.47151656236088,316.22762015614069,248.46455869411056,195.22215325965831,153.38883470401726,120.51979869601357,{"$f":"X42-X43+X44","v":94.694127546867804},{"$f":"Y42-Y43+Y44","v":74.402528786824703},{"$f":"Z42-Z43+Z44","v":58.459129761076554},{"$f":"AA42-AA43+AA44","v":45.93217338370301}]
[]
["Other"]
[{"$f":"A$24","v":"Opening asset value"},null,null,23462.657999999999,{"$f":"D51","v":19414.239684705881},16322.967299169548,23061.771731374924,21460.137646132291,19884.56676887365,16375.525574366537,13485.726943595972,11105.892777079036,9146.0293458297947,7532.0241671539488,6202.8434317738402,5108.2240026372801,4206.7727080542309,3464.4010536917194,2853.0361618637689,2349.5591921231039,1934.9310993954973,1593.4726700904096,1312.2716106626904,{"$f":"W51","v":1080.6942676045685},{"$f":"X51","v":889.98351449787992},{"$f":"Y51","v":732.9276001747246},{"$f":"Z51","v":603.58743543800847}]
[{"$f":"A$25","v":"Depreciation"},null,null,{"$f":"$D$10*(D48+D50*0.5)","v":4149.377195294117},3458.4393855363319,3811.4263577946258,4308.5718752426328,4001.1004272586392,3509.0411945071146,2889.7986307705651,2379.834166516936,1959.8634312492416,1614.0051786758461,1329.1807353801084,1094.61942913656,901.45129458304939,742.37165436251121,611.36489182795049,503.47696974066508,414.62809272760654,341.45842930508775,281.20105942771931,231.57734305812181,{"$f":"$D$10*(X48+X50*0.5)","v":190.71075310668854},{"$f":"$D$10*(Y48+Y50*0.5)","v":157.05591432315526},{"$f":"$D$10*(Z48+Z50*0.5)","v":129.3401647367161},{"$f":"$D$10*(AA48+AA50*0.5)","v":106.51542978317795}]
[{"$f":"A$26","v":"Gross capex"},null,null,{"$f":"D20","v":100.95888000000001},367.16699999999997,10550.230790000001,2706.9377899999995,2425.5295500000007,0,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X20","v":0},{"$f":"Y20","v":0},{"$f":"Z20","v":0},{"$f":"AA20","v":0}]
[{"$f":"A$27","v":"Closing asset value"},null,null,{"$f":"D48-D49+D50","v":19414.239684705881},16322.967299169548,23061.771731374924,21460.137646132291,19884.56676887365,16375.525574366537,13485.726943595972,11105.892777079036,9146.0293458297947,7532.0241671539488,6202.8434317738402,5108.2240026372801,4206.7727080542309,3464.4010536917194,2853.0361618637689,2349.5591921231039,1934.9310993954973,1593.4726700904096,1312.2716106626904,1080.6942676045685,{"$f":"X48-X49+X50","v":889.98351449787992},{"$f":"Y48-Y49+Y50","v":732.9276001747246},{"$f":"Z48-Z49+Z50","v":603.58743543800847},{"$f":"AA48-AA49+AA50","v":497.07200565483049}]
[]
[]
["Total",null,null,{"$f":"D$13","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[{"$f":"A$24","v":"Opening asset value"},null,null,{"$f":"SUM(D24,D30,D36,D42,D48)","v":42303.148598125801},{"$f":"SUM(E24,E30,E36,E42,E48)","v":89876.495364302726},106178.90686481757,125709.88196723076,133732.74404104604,137200.43115961261,113717.51072894307,79945.53032872593,61182.545201163404,45322.980394977894,31008.462508013748,22090.145553945382,17902.424181445676,12200.607962172251,8483.7893248538494,6023.5569073951028,4366.4651944397465,3228.7082153728579,2431.4483127118606,1861.0412608536851,1444.5230067614573,1134.4632883017032,899.5766929534916,718.87898874285611]
[{"$f":"A$25","v":"Depreciation"},null,null,{"$f":"SUM(D25,D31,D37,D43,D49)","v":26047.402583691648},42731.244499485139,50034.656337586937,54928.491946184724,57518.187691433443,53152.831430669517,40641.671191090303,29274.651786666578,21939.590099677731,15423.184262683926,10396.08021238304,7710.2671550548894,5701.8162192734253,3716.8186373184008,2460.2324174587466,1657.0917129553568,1137.7569790668886,797.25990266099711,570.40705185817569,416.51825409222783,310.05971845975398,234.88659534821159,180.69770421063555,140.8475523601814]
[{"$f":"A$26","v":"Gross capex"},null,null,{"$f":"SUM(D26,D32,D38,D44,D50)","v":73620.749349868565},59033.656000000003,69565.631440000114,62951.354019999999,60985.874810000008,29669.911,{"$f":"SUM(J26,J32,J38,J44,J50)","v":6869.6907908731473},10511.666659104052,6080.0252934922155,1108.666375719785,1477.7632583146778,3522.5457825551807,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A$27","v":"Closing asset value"},null,null,{"$f":"SUM(D27,D33,D39,D45,D51)","v":89876.495364302726},106178.90686481757,125709.88196723076,133732.74404104604,137200.43115961261,113717.51072894307,79945.53032872593,61182.545201163404,45322.980394977894,31008.462508013748,22090.145553945382,17902.424181445676,12200.607962172251,8483.7893248538494,6023.5569073951028,4366.4651944397465,3228.7082153728579,2431.4483127118606,1861.0412608536851,1444.5230067614573,1134.4632883017032,899.5766929534916,718.87898874285611,578.03143638267466]
["Check",null,{"$f":"SUM(D59:AA59)","v":6.2755134422332048E-11},{"$f":"ABS(D55-D56+D57-D58)","v":1.4551915228366852E-11},{"$f":"ABS(E55-E56+E57-E58)","v":1.4551915228366852E-11},0,0,0,0,1.4551915228366852E-11,0,7.2759576141834259E-12,3.637978807091713E-12,3.637978807091713E-12,3.637978807091713E-12,0,0,0,0,0,4.5474735088646412E-13,2.2737367544323206E-13,0,{"$f":"ABS(X55-X56+X57-X58)","v":2.2737367544323206E-13},{"$f":"ABS(Y55-Y56+Y57-Y58)","v":0},{"$f":"ABS(Z55-Z56+Z57-Z58)","v":0},{"$f":"ABS(AA55-AA56+AA57-AA58)","v":0}]

{"sheet":"AMI RAB","index":1,"n_rows":291,"n_cols":50,"rows_kept":291,"cut":false,"hidden":false,"merged":[]}
["United Energy","Check",{"$f":"IF(SUM(C14,C77,C85,C129,C174)<0.001,\"Ok\",\"Error\")","v":"Error"},2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
[null,null,{"$f":"SUM(C14,C77,C85,C129,C174)","v":17848.163930635492},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation",1,{"$f":"IF(AQ2=AS2,AT2,AT3)","v":"AMI charges model Dep"},1,"AMI charges model Dep","Ami Charges model Inflation"]
["Regulatory Asset Base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Inflation",1,{"$f":"IF(AQ3=1,AU2,AU3)","v":"Ami Charges model Inflation"},2,"AMI RFM","AMI RFM inflation"]
["($000 Real 2008)",null,null,{"$f":"D$1","v":2009},{"$f":"E$1","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032]
["Opening RAB",null,null,{"$f":"D82+D126","v":49377.926537761887},{"$f":"D10","v":106079.9307300871},{"$f":"E10","v":139796.33589311547},{"$f":"F10","v":174492.39277644304},194698.85611922739,207381.88969547756,198006.11636243039,170610.14557897203,152180.33267645421,136692.55457399972,120983.74175676686,107618.68835302623,96749.858834577142,83933.329609920009,71694.826374779848,59724.079479270134,47956.936051663353,37041.053490417391,28071.582125510067,21866.281986898954,{"$f":"W10","v":18737.182107569744},{"$f":"X10","v":17913.093756986957},{"$f":"Y10","v":17848.163930635546},{"$f":"Z10","v":17848.163930635546}]
["Gross capital expenditure",null,null,{"$f":"SUM(D21,D31,D41,D51,D61,D71)","v":70127.632714048974},55532.252915776997,63664.79599759962,55652.646307536234,52855.81399566045,25170.636034810479,5696.4835453685228,8503.8848828451919,4798.7410242132655,853.68752997031515,1110.1433468217349,2581.7071467850806]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0]
["Regulatory depreciation",null,null,{"$f":"SUM(D83,D127,D172)","v":13425.628521723764},{"$f":"SUM(E83,E127,E172)","v":21815.847752748636},28968.739114272059,35446.182964751875,40172.780419410279,34546.409367857646,33092.454328826898,26933.697785363001,20286.519126667754,16562.500347203168,14475.196750562358,13450.536665234164,12816.529224657126,12238.503235140159,11970.746895509716,11767.143427606779,10915.882561245962,8969.4713649073256,6205.3001386111137,3129.0998793292088,{"$f":"SUM(X83,X127,X172)","v":824.0883505827893},{"$f":"SUM(Y83,Y127,Y172)","v":64.929826351411066},{"$f":"SUM(Z83,Z127,Z172)","v":0},{"$f":"SUM(AA83,AA127,AA172)","v":0}]
["Closing RAB",null,null,{"$f":"D5+D6-SUM(D7:D9)","v":106079.9307300871},{"$f":"E5+E6-SUM(E7:E9)","v":139796.33589311547},{"$f":"F5+F6-SUM(F7:F9)","v":174492.39277644304},{"$f":"G5+G6-SUM(G7:G9)","v":194698.85611922739},207381.88969547756,198006.11636243039,170610.14557897203,152180.33267645421,136692.55457399972,120983.74175676686,107618.68835302623,96749.858834577142,83933.329609920009,71694.826374779848,59724.079479270134,47956.936051663353,37041.053490417391,28071.582125510067,21866.281986898954,18737.182107569744,{"$f":"X5+X6-SUM(X7:X9)","v":17913.093756986957},{"$f":"Y5+Y6-SUM(Y7:Y9)","v":17848.163930635546},{"$f":"Z5+Z6-SUM(Z7:Z9)","v":17848.163930635546},{"$f":"AA5+AA6-SUM(AA7:AA9)","v":17848.163930635546}]
[]
["Average RAB",null,null,{"$f":"AVERAGE(D5,D10)","v":77728.928633924486},{"$f":"AVERAGE(E5,E10)","v":122938.13331160128},{"$f":"AVERAGE(F5,F10)","v":157144.36433477927},{"$f":"AVERAGE(G5,G10)","v":184595.6244478352},201040.37290735246,202694.00302895397,184308.13097070123,161395.23912771314,144436.44362522697,128838.14816538329,114301.21505489654,102184.27359380168,90341.594222248576,77814.077992349921,65709.452927024991,53840.50776546674,42498.994771040372,32556.317807963729,24968.93205620451,20301.732047234349,{"$f":"AVERAGE(X5,X10)","v":18325.13793227835},{"$f":"AVERAGE(Y5,Y10)","v":17880.628843811253},{"$f":"AVERAGE(Z5,Z10)","v":17848.163930635546},{"$f":"AVERAGE(AA5,AA10)","v":17848.163930635546}]
[]
["Check",null,{"$f":"SUM(D14:AA14)","v":0},{"$f":"IF(ABS(D10-D84-D128-D173)<0.001,0,ABS(D10-D84-D128-D173))","v":0},0,0,0,0,0,0,{"$f":"IF(ABS(K10-K84-K128-K173)<0.001,0,ABS(K10-K84-K128-K173))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(X10-X84-X128-X173)<0.001,0,ABS(X10-X84-X128-X173))","v":0},{"$f":"IF(ABS(Y10-Y84-Y128-Y173)<0.001,0,ABS(Y10-Y84-Y128-Y173))","v":0},{"$f":"IF(ABS(Z10-Z84-Z128-Z173)<0.001,0,ABS(Z10-Z84-Z128-Z173))","v":0},{"$f":"IF(ABS(AA10-AA84-AA128-AA173)<0.001,0,ABS(AA10-AA84-AA128-AA173))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008 to Nominal",1.0630517023959647,1.0926860025220682,1.1311475409836067,1.1538157377049181,1.1787508518792802,1.205952794614956,1.237004575737672,1.2688559015152023,1.3015273592256977,1.3350400662440571,1.3694156836912581,null,null,null,"Nominal",2010,2011,2012,2013,2014,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008 to real 10",1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,1.0630517023959647,null,12.673425552284099,null,"Accumulation meters"]
["Accumulation meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"(E$92+SUM(E$191:E$192))*AD$16","v":3754.5076256800139},4386.0960395800921,4540.4825706905285,4631.4738414071662,1.072067654494531E-12,0]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Capex Dep",{"$f":"E$193*AD$16","v":0},{"$f":"F$193*AE$16","v":803.1684939999999},{"$f":"SUM(G$193:G$194)*AF$16","v":1939.5118969197922},{"$f":"SUM(H$193:H$195)*AG$16","v":2260.5567772672644},{"$f":"SUM(I$193:I$196)*AH$16","v":0},{"$f":"SUM(J$193:J$197)*AI$16","v":0}]
["Opening RAB",null,null,{"$f":"B92","v":11152.451984668674},{"$f":"D25","v":12198.363489679552},{"$f":"E25","v":12042.149426614011},10968.261721571873,5973.250661655502,0,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,{"$f":"W25","v":-9.0949470177292824E-13},{"$f":"X25","v":-9.0949470177292824E-13},{"$f":"Y25","v":-9.0949470177292824E-13},{"$f":"Z25","v":-9.0949470177292824E-13},null,null,{"$f":"E20*AD$16","v":12967.491074148629},13158.288118740278,12406.722275220645,6892.0306186744328,0,-1.0968076772905588E-12,-1.1250491077022816E-12,-1.1540177197413889E-12,-1.1837322374282828E-12,-1.2142118669035491E-12,-1.2454763088419514E-12,null,null,null,"Manually read interval meters"]
["Gross capital expenditure",null,null,3685.952139687688,3375.6062775800715,3675.2026297864968,733.67970130434765,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3588.4440000000004,4015.8424699999996,829.89998999999989,0,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"(E78+SUM(E$208:E$209))*AD$16","v":0},0,0,0,0,0]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capex Dep",{"$f":"E$210*AD$16","v":0},{"$f":"F$210*AE$16","v":353.51477999999975},{"$f":"SUM(G$210:G$211)*AF$16","v":1163.0840110771298},{"$f":"SUM(H$210:H$212)*AG$16","v":1626.200477965649},{"$f":"SUM(I$210:I$213)*AH$16","v":0},{"$f":"SUM(J$210:J$214)*AI$16","v":0}]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Remotely read interval meters & transformers"]
["Regulatory depreciation",null,null,{"$f":"D92+D203","v":2640.0406346768114},3531.8203406456123,4749.0903348286356,5728.6907612207178,5973.2506616555002,9.0949470177292824E-13,0,{"$f":"K92+K203","v":0},0,0,0,0,{"$f":"P92+P203","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,3754.5076256800139,5189.2645335800917,6479.9944676103214,6892.030618674431,1.072067654494531E-12,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"(E$136+SUM(E$225:E$226))*AD$16","v":1121.3753263358783},1860.3216663345656,1925.8032714392446,1964.3963689988868,2006.8489427886341,2053.1608414683719]
["Closing RAB",null,null,{"$f":"D20+D21-SUM(D22:D24)","v":12198.363489679552},{"$f":"E20+E21-SUM(E22:E24)","v":12042.149426614011},10968.261721571873,5973.250661655502,0,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,-9.0949470177292824E-13,{"$f":"X20+X21-SUM(X22:X24)","v":-9.0949470177292824E-13},{"$f":"Y20+Y21-SUM(Y22:Y24)","v":-9.0949470177292824E-13},{"$f":"Z20+Z21-SUM(Z22:Z24)","v":-9.0949470177292824E-13},{"$f":"AA20+AA21-SUM(AA22:AA24)","v":-9.0949470177292824E-13},null,null,12801.427448468614,11984.866055160188,6756.6277976103229,0,-1.072067654494531E-12,-1.0968076772905588E-12,-1.1250491077022816E-12,-1.1540177197413889E-12,-1.1837322374282828E-12,-1.2142118669035491E-12,-1.2454763088419514E-12,null,null,null,"Capex Dep",{"$f":"E$227*AD$16","v":0},{"$f":"F$227*AE$16","v":1419.1300956666701},{"$f":"SUM(G$227:G$228)*AF$16","v":4595.7676502985269},{"$f":"SUM(H$227:H$229)*AG$16","v":8237.2351055019171},{"$f":"SUM(I$227:I$230)*AH$16","v":11132.284312651436},{"$f":"SUM(J$227:J$231)*AI$16","v":12304.692525257529}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"((E$108+E$144)+SUM(E$242:E$243))*AD$16","v":13436.936005618812},16275.115092815186,16781.996534564896,17118.307745117574,17488.251527428456,16924.061361843425]
["Manually read interval meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Dep",{"$f":"E$244*AD$16","v":0},{"$f":"F$244*AE$16","v":598.71683714285712},{"$f":"SUM(G$244:G$245)*AF$16","v":1809.159016227434},{"$f":"SUM(H$244:H$246)*AG$16","v":2551.3036018116118},{"$f":"SUM(I$244:I$247)*AH$16","v":3022.7451996151235},{"$f":"SUM(J$244:J$248)*AI$16","v":3694.0588411237318}]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Communications"]
["Opening RAB",null,null,{"$f":"B100","v":2867.4521704383405},{"$f":"D35","v":2293.9617363506723},{"$f":"E35","v":1720.4713022630042},2441.0938308527734,1982.90133465344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W35","v":0},{"$f":"X35","v":0},{"$f":"Y35","v":0},{"$f":"Z35","v":0},null,null,{"$f":"E30*AD$16","v":2438.5999290587852},1879.9349097236989,2761.2372840793669,2287.9027662392255,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"(E$152+SUM(E$259:E$260))*AD$16","v":0},0,0,0,0,0]
["Gross capital expenditure",null,null,0,0,1617.6412033467964,1143.53162884058,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1767.573899999999,1293.5029900000004,0,0,0,0,0,0,0,0,null,null,null,"Capex Dep",{"$f":"E$261*AD$16","v":0},{"$f":"F$261*AE$16","v":162.57469214285712},{"$f":"SUM(G$261:G$262)*AF$16","v":366.51139098837689},{"$f":"SUM(H$261:H$263)*AG$16","v":479.75658813594737},{"$f":"SUM(I$261:I$264)*AH$16","v":644.15980022031351},{"$f":"SUM(J$261:J$265)*AI$16","v":754.53910074135695}]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Other"]
["Regulatory depreciation",null,null,{"$f":"D100+D220","v":573.49043408766806},573.49043408766806,897.01867475702738,1601.7241250399131,1982.90133465344,0,0,{"$f":"K100+K220","v":0},0,0,0,0,{"$f":"P100+P220","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,609.64998226469629,980.15974990789948,1811.7863053730168,2287.9027662392255,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"((E$116+E$160)+SUM(E$276:E$277))*AD$16","v":4268.9051528712189},4414.865159717061,4570.2643372950997,4661.8524346144932,4044.4598962819873,1739.5762431952751]
["Closing RAB",null,null,{"$f":"D30+D31-SUM(D32:D34)","v":2293.9617363506723},1720.4713022630042,2441.0938308527734,1982.90133465344,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X30+X31-SUM(X32:X34)","v":0},{"$f":"Y30+Y31-SUM(Y32:Y34)","v":0},{"$f":"Z30+Z31-SUM(Z32:Z34)","v":0},{"$f":"AA30+AA31-SUM(AA32:AA34)","v":0},null,null,1828.9499467940889,2667.3490598157987,2242.9539687063507,0,0,0,0,0,0,0,0,null,null,null,"Capex Dep",{"$f":"E$278*AD$16","v":0},{"$f":"F$278*AE$16","v":753.58791357142866},{"$f":"SUM(G$278:G$279)*AF$16","v":1753.5797240371778},{"$f":"SUM(H$278:H$280)*AG$16","v":2159.2010461854711},{"$f":"SUM(I$278:I$281)*AH$16","v":2382.8597927465926},{"$f":"SUM(J$278:J$282)*AI$16","v":2437.8488648868988}]
[]
[]
["Remotely read interval meters & transformers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Real 10",2010,2011,2012,2013,2014,2015]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Accumulation meters"]
["Opening RAB",null,null,{"$f":"B136","v":0},{"$f":"D45","v":5904.5005691851684},{"$f":"E45","v":24279.358188658065},60240.696594478148,98437.772690043304,137919.6105998561,147599.81299132828,137641.89071271228,128068.61344388907,116939.26715124336,105453.39923721379,93976.486517704005,82500.12739057251,70529.380495062796,58558.633599553083,46587.886704043369,34820.743276436588,23904.860715190625,14935.3893502833,8730.0892116721861,{"$f":"W45","v":5600.9893323429769},{"$f":"X45","v":4776.9009817601873},{"$f":"Y45","v":4711.9711554087762},{"$f":"Z45","v":4711.9711554087762},null,null,{"$f":"E40*AD$16","v":6276.789381870236},26529.714842966223,68141.11581998349,113579.05131439136,162572.85848543898,177998.40696153723,170263.64862480966,162500.61596714784,152199.65556514615,140784.51310331089,128692.87453554393,null,null,null,"Sunk Dep",{"$f":"(E$92+SUM(E$191:E$192))*AD$17","v":3754.5076256800139},4267.142482822871,4267.142482822871,4267.142482822871,9.6683989103982157E-13,0]
["Gross capital expenditure",null,null,6108.1040370881055,19429.721953736658,38962.61393642248,43962.522852463771,48323.484925993296,20826.860936399109,1947.8947905423263,2397.4696266865012,841.40060286400069,484.87898148013869,493.83417599992617,494.38776837821626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20654.799000000003,42573.9028700001,49728.099620000008,55756.397408357443,24549.680070751754,2349.0691662704326,2965.68089840329,1067.6161204824364,631.08326030989087,659.28841104052083,677.02236384225034,null,null,null,"Capex Dep",{"$f":"E$193*AD$17","v":0},{"$f":"F$193*AE$17","v":781.38608244893237},{"$f":"SUM(G$193:G$194)*AF$17","v":1822.7519833928479},{"$f":"SUM(H$193:H$195)*AG$17","v":2082.7318018878309},{"$f":"SUM(I$193:I$196)*AH$17","v":0},{"$f":"SUM(J$193:J$197)*AI$17","v":0}]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Manually read interval meters"]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"(E$100+SUM(E$208:E$209))*AD$17","v":609.64998226469629},{"$f":"(F$100+SUM(F$208:F$209))*AE$17","v":609.64998226469629},{"$f":"(G100+SUM(G$208:G$209))*AF$17","v":609.64998226469629},{"$f":"(H100+SUM(H$208:H$209))*AG$17","v":609.64998226469629},{"$f":"(I100+SUM(I$208:I$209))*AH$17","v":0},{"$f":"(J100+SUM(J$208:J$209))*AI$17","v":0}]
["Regulatory depreciation",null,null,{"$f":"D136+D237","v":203.60346790293684},1054.8643342637622,3001.2755306024001,5765.4467568986083,8841.64701618051,11146.658544926924,11905.817069158304,{"$f":"K136+K237","v":11970.746895509716},11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,{"$f":"P136+P237","v":11970.746895509716},11970.746895509716,11970.746895509716,11767.143427606779,10915.882561245962,8969.4713649073256,6205.3001386111137,3129.0998793292088,824.0883505827893,64.929826351411066,0,0,null,null,1121.3753263358783,3279.4517620012357,6521.5709217377707,10201.631474500802,13139.133255440069,14357.853366725902,14807.868684743049,15189.15284391229,15580.25459487198,15981.426728372133,16392.928544209444,null,null,null,"Capex Dep",{"$f":"E$210*AD$17","v":0},{"$f":"F$210*AE$17","v":343.92724701673376},{"$f":"SUM(G$210:G$211)*AF$17","v":1093.0655756276703},{"$f":"SUM(H$210:H$212)*AG$17","v":1498.2766572218736},{"$f":"SUM(I$210:I$213)*AH$17","v":0},{"$f":"SUM(J$210:J$214)*AI$17","v":0}]
["Closing RAB",null,null,{"$f":"D40+D41-SUM(D42:D44)","v":5904.5005691851684},24279.358188658065,60240.696594478148,98437.772690043304,137919.6105998561,147599.81299132828,137641.89071271228,128068.61344388907,116939.26715124336,105453.39923721379,93976.486517704005,82500.12739057251,70529.380495062796,58558.633599553083,46587.886704043369,34820.743276436588,23904.860715190625,14935.3893502833,8730.0892116721861,5600.9893323429769,{"$f":"X40+X41-SUM(X42:X44)","v":4776.9009817601873},{"$f":"Y40+Y41-SUM(Y42:Y44)","v":4711.9711554087762},{"$f":"Z40+Z41-SUM(Z42:Z44)","v":4711.9711554087762},{"$f":"AA40+AA41-SUM(AA42:AA44)","v":4711.9711554087762},null,null,25810.213055534361,65824.165950965093,111347.64451824572,159133.817248248,173983.40530075066,165989.62276108173,158421.46083846991,148379.07924371798,137250.48423058406,125462.37478597929,112976.96835517674,null,null,null,"Remotely read interval meters & transformers"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"(E$136+SUM(E$225:E$226))*AD$17","v":1121.3753263358783},1809.8686263358784,1809.8686263358784,1809.8686263358784,1809.8686263358784,1809.8686263358784]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Dep",{"$f":"E$227*AD$17","v":0},{"$f":"F$227*AE$17","v":1380.6424358303552},{"$f":"SUM(G$227:G$228)*AF$17","v":4319.0993636584808},{"$f":"SUM(H$227:H$229)*AG$17","v":7589.2592861990142},{"$f":"SUM(I$227:I$230)*AH$17","v":10039.605715875216},{"$f":"SUM(J$227:J$231)*AI$17","v":10846.630477447792}]
["IT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IT"]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Sunk Dep",{"$f":"((E$108+E$144)+SUM(E$242:E$243))*AD$17","v":13436.936005618812},15833.724204550723,15771.709117768345,15771.709117768345,15771.709117768345,14918.620631337189]
["Opening RAB",null,null,{"$f":"B108+B144","v":10724.055783761441},{"$f":"D55","v":64937.137754547832},{"$f":"E55","v":84678.708128858969},76907.220079814855,67521.105345781063,51989.127726903513,38017.489005775285,24475.085710422645,18219.274599233955,16489.71729269862,14089.373663368471,12988.000828113345,13969.424827919063,13216.704482013485,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,{"$f":"W55","v":12962.807958849675},{"$f":"X55","v":12962.807958849675},{"$f":"Y55","v":12962.807958849675},{"$f":"Z55","v":12962.807958849675},null,null,{"$f":"E50*AD$16","v":69031.534838693347},92527.239084055866,86993.412877167633,77906.913975193864,61282.228596548222,45847.297110758067,30275.793015364521,23117.634096564027,21461.818202344359,18809.878348880717,17785.972033813461,null,null,null,"Capex Dep",{"$f":"E$244*AD$17","v":0},{"$f":"F$244*AE$17","v":582.47927722034456},{"$f":"SUM(G$244:G$245)*AF$17","v":1700.2464333107321},{"$f":"SUM(H$244:H$246)*AG$17","v":2350.6072491519544},{"$f":"SUM(I$244:I$247)*AH$17","v":2726.0505689027282},{"$f":"SUM(J$244:J$248)*AI$17","v":3256.3260828640282}]
["Gross capital expenditure",null,null,60237.407898426332,32381.535086595497,7671.0378833929599,7049.5445210144935,1515.4682636465366,3428.9821940914162,3554.5513242933425,5989.8779205609471,3900.4929405698776,368.80854849017646,616.30917082180872,2087.3193784068644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34423.246000000006,8382.0357199999999,7974.074950000002,1748.5711325877198,4041.9156823641401,4286.6211031338489,7409.5063958439432,4949.1634864604748,480.01441617628205,822.79743624076741,2858.4078936630481,null,null,null,"Communications"]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"(E$152+SUM(E$259:E$260))*AD$17","v":0},0,0,0,0,0]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Capex Dep",{"$f":"E$261*AD$17","v":0},{"$f":"F$261*AE$17","v":158.1655689283653},{"$f":"SUM(G$261:G$262)*AF$17","v":344.4471600927555},{"$f":"SUM(H$261:H$263)*AG$17","v":442.01690190850013},{"$f":"SUM(I$261:I$264)*AH$17","v":580.93291822229696},{"$f":"SUM(J$261:J$265)*AI$17","v":665.12891644612318}]
["Regulatory depreciation",null,null,{"$f":"D108+D144+D254","v":6024.3259276399458},12639.964712284363,15442.525932437076,16435.659255048289,17047.44588252408,17400.620915219646,17096.954619645985,{"$f":"K108+K144+K254","v":12245.689031749635},5630.0502471052141,2769.1521778203241,1717.6820060769355,1105.8953786011466,{"$f":"P108+P144+P254","v":752.72034590557826},253.8965231638108,0,0,0,0,0,0,0,0,0,0,null,null,13436.936005618812,16873.831929958043,18591.155550792329,19669.611346929189,20510.996727043577,20618.120202967159,15147.973365334919,7143.7224818665745,3604.1273212925762,2293.1742991791771,1514.4304759780919]
["Closing RAB",null,null,{"$f":"D50+D51-SUM(D52:D54)","v":64937.137754547832},84678.708128858969,76907.220079814855,67521.105345781063,51989.127726903513,38017.489005775285,24475.085710422645,18219.274599233955,16489.71729269862,14089.373663368471,12988.000828113345,13969.424827919063,13216.704482013485,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,12962.807958849675,{"$f":"X50+X51-SUM(X52:X54)","v":12962.807958849675},{"$f":"Y50+Y51-SUM(Y52:Y54)","v":12962.807958849675},{"$f":"Z50+Z51-SUM(Z52:Z54)","v":12962.807958849675},{"$f":"AA50+AA51-SUM(AA52:AA54)","v":12962.807958849675},null,null,90017.844833074545,84035.442874097818,76376.332276375309,59985.873760852388,44813.147551868788,29515.798010924766,22537.326045873542,20923.07510115793,18337.705297228062,17339.50148594231,19129.949451498418,null,null,null,"Other"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"((E$116+E$160)+SUM(E$276:E$277))*AD$17","v":4268.9051528712189},4295.1313671569333,4295.1313671569333,4295.1313671569333,3647.4798479764718,1533.442681201097]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Dep",{"$f":"E$278*AD$17","v":0},{"$f":"F$278*AE$17","v":733.15015711565422},{"$f":"SUM(G$278:G$279)*AF$17","v":1648.0130516871134},{"$f":"SUM(H$278:H$280)*AG$17","v":1989.3491421154754},{"$f":"SUM(I$278:I$281)*AH$17","v":2148.9724950880327},{"$f":"SUM(J$278:J$282)*AI$17","v":2148.9724950880327}]
["Communications"]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,null,null,{"$f":"SUM(AT40:AT57)/1000+'Actual RAB roll forward'!H43","v":0},{"$f":"SUM(AU40:AU57)/1000+'Actual RAB roll forward'!I43","v":0},{"$f":"SUM(AV40:AV57)/1000+'Actual RAB roll forward'!J43","v":0},{"$f":"SUM(AW40:AW57)/1000+'Actual RAB roll forward'!K43","v":0},{"$f":"SUM(AX40:AX57)/1000+'Actual RAB roll forward'!L43","v":0}]
["Opening RAB",null,null,{"$f":"B152","v":0},{"$f":"D65","v":0},{"$f":"E65","v":0},1934.1979241785505,1980.4582811308549,2479.33822367013,2847.6544919873791,2416.0131197423257,1893.0118360955294,1310.3206976303768,819.56653409187948,504.04523151822383,280.30661608559501,187.24463284376191,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,{"$f":"W65","v":173.38481637712951},{"$f":"X65","v":173.38481637712951},{"$f":"Y65","v":173.38481637712951},{"$f":"Z65","v":173.38481637712951},null,null,{"$f":"E60*AD$16","v":0},0,2187.863225710164,2285.0839326368114,2922.5220432480269,3434.1368927100125,2988.6192841635047,2401.9592398679415,1705.4182373256383,1094.1541599654352,690.24744533084697]
["Gross capital expenditure",null,null,0,0,2082.9823798845928,370.27767362318843,914.67994635118589,914.79290431995548,194.03743053285388,116.53733559774305,56.847480779386856,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2276.0456899999995,418.83868000000007,1055.3721170630884,1078.3129152602685,233.99998161100052,144.15721737868483,72.131261473197043,0,0,0]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Real 08",2010,2011,2012,2013,2014,2015]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Accumulation meters"]
["Regulatory depreciation",null,null,{"$f":"D152+D271","v":0},0,148.78445570604234,324.01731667088387,415.80000381191059,546.47663600270641,625.67880277790709,{"$f":"K152+K271","v":639.53861924453952},639.53861924453952,490.75416353849732,315.52130257365565,223.73861543262885,{"$f":"P152+P271","v":93.061983241833104},13.859816466632395,0,0,0,0,0,0,0,0,0,0,null,null,0,162.57469214285712,366.51139098837689,479.75658813594737,644.15980022031351,754.53910074135695,791.11219836644818,811.48235127531791,638.72997049927665,421.23358068934442,306.39116902080889,null,null,null,"Sunk Dep",{"$f":"(E$92+SUM(E$191:E$192))","v":3531.8203406456123},4014.0498088713366,4014.0498088713366,4014.0498088713366,9.0949470177292824E-13,0]
["Closing RAB",null,null,{"$f":"D60+D61-SUM(D62:D64)","v":0},0,1934.1979241785505,1980.4582811308549,2479.33822367013,2847.6544919873791,2416.0131197423257,1893.0118360955294,1310.3206976303768,819.56653409187948,504.04523151822383,280.30661608559501,187.24463284376191,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,173.38481637712951,{"$f":"X60+X61-SUM(X62:X64)","v":173.38481637712951},{"$f":"Y60+Y61-SUM(Y62:Y64)","v":173.38481637712951},{"$f":"Z60+Z61-SUM(Z62:Z64)","v":173.38481637712951},{"$f":"AA60+AA61-SUM(AA62:AA64)","v":173.38481637712951},null,null,0,2113.4709978571427,2240.1905147217867,2860.6994615639524,3356.675158287982,2913.597773579656,2341.6643031757417,1662.6081500658206,1066.6882668263618,672.92057927609062,383.85627631003808,null,null,null,"Capex Dep",{"$f":"E$193","v":0},{"$f":"F$193","v":735.04052595729934},{"$f":"SUM(G$193:G$194)","v":1714.6409523493812},{"$f":"SUM(H$193:H$195)","v":1959.2008527841638},{"$f":"SUM(I$193:I$196)","v":0},{"$f":"SUM(J$193:J$197)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manually read interval meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"(E$100+SUM(E$208:E$209))*1","v":573.49043408766806},573.49043408766806,573.49043408766806,573.49043408766806,0,0]
["Other",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Dep",{"$f":"E$210*1","v":0},{"$f":"F$210*1","v":323.52824066935926},{"$f":"SUM(G$210:G$211)*1","v":1028.2336909522451},{"$f":"SUM(H$210:H$212)*1","v":1409.410900565772},{"$f":"SUM(I$210:I$213)*1","v":0},{"$f":"SUM(J$210:J$214)*1","v":0}]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Remotely read interval meters & transformers"]
["Opening RAB",null,null,{"$f":"B116+B160","v":24633.966598893428},{"$f":"D75","v":20745.967180323874},{"$f":"E75","v":17075.648846721408},22000.922625546831,18803.367805963222,14993.81314504781,9541.1598733394458,6077.1560360947487,3999.4327972356377,1953.2494324273562,621.40232209272335,150.15577569067256,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,{"$f":"W75","v":-8.5265128291212022E-13},{"$f":"X75","v":-8.5265128291212022E-13},{"$f":"Y75","v":-8.5265128291212022E-13},{"$f":"Z75","v":-8.5265128291212022E-13},null,null,{"$f":"E70*AD$16","v":22054.035728894105},18658.322478794576,24886.289527257893,21695.621696374361,17673.970017643856,11506.188413121785,7517.4698241210172,5074.7039074858922,2542.2075756962699,829.59699725088035,205.62567422763354,null,null,null,"Sunk Dep",{"$f":"(E$136+SUM(E$225:E$226))*1","v":1054.8643342637622},1702.5217327216508,1702.5217327216508,1702.5217327216508,1702.5217327216508,1702.5217327216508]
["Gross capital expenditure",null,null,96.168638846846846,345.38959786476875,9655.3179647663019,2393.0899302898547,2102.1808596694291,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367.16700000000009,10550.230790000001,2706.9377899999999,2425.5293593886413,0,0,0,0,0,0,0,null,null,null,"Capex Dep",{"$f":"E$227*1","v":0},{"$f":"F$227*1","v":1298.7537978807493},{"$f":"SUM(G$227:G$228)*1","v":4062.9250241769578},{"$f":"SUM(H$227:H$229)*1","v":7139.1252834588595},{"$f":"SUM(I$227:I$230)*1","v":9444.1368122052736},{"$f":"SUM(J$227:J$231)*1","v":10203.295336436653}]
["Customer contributions",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"IT"]
["Disposals - proceeds from sale of assets",null,null,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,"Sunk Dep",{"$f":"((E$108+E$144)+SUM(E$242:E$243))*1","v":12639.964712284363},14894.594655051866,14836.257805919689,14836.257805919689,14836.257805919689,14033.767687604261]
["Regulatory depreciation",null,null,{"$f":"D116+D160+D288","v":3984.168057416402},4015.7079314672319,4730.0441859408793,5590.6447498734624,5911.7355205848398,5452.6532717083646,3464.003837244697,{"$f":"K116+K160+K288","v":2077.723238859111},2046.1833648082816,1331.8471103346328,471.2465464020508,150.15577569067341,{"$f":"P116+P160+P288","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,4268.9051528712189,5168.4530732884896,6323.8440613322782,6821.0534807999647,6427.319689028579,4177.4251080821732,2570.1531535852164,2596.3118380192223,1733.4354524062112,629.13302052587699,205.62567422763473,null,null,null,"Capex Dep",{"$f":"E$244*1","v":0},{"$f":"F$244*1","v":547.93127738521139},{"$f":"SUM(G$244:G$245)*1","v":1599.4014491286009},{"$f":"SUM(H$244:H$246)*1","v":2211.1880766043887},{"$f":"SUM(I$244:I$247)*1","v":2564.3631092999567},{"$f":"SUM(J$244:J$248)*1","v":3063.1869320417254}]
["Closing RAB",null,null,{"$f":"D70+D71-SUM(D72:D74)","v":20745.967180323874},17075.648846721408,22000.922625546831,18803.367805963222,14993.81314504781,9541.1598733394458,6077.1560360947487,3999.4327972356377,1953.2494324273562,621.40232209272335,150.15577569067256,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,-8.5265128291212022E-13,{"$f":"X70+X71-SUM(X72:X74)","v":-8.5265128291212022E-13},{"$f":"Y70+Y71-SUM(Y72:Y74)","v":-8.5265128291212022E-13},{"$f":"Z70+Z71-SUM(Z72:Z74)","v":-8.5265128291212022E-13},{"$f":"AA70+AA71-SUM(AA72:AA74)","v":-8.5265128291212022E-13},null,null,18152.297576022884,24040.100195506093,21269.383255925615,17300.097574963038,11246.650328615277,7328.7633050396107,4947.3166705358008,2478.3920694666704,808.77212329005863,200.46397672500328,-1.1676340395393294E-12,null,null,null,"Communications"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"(E$152+SUM(E$259:E$260))*1","v":0},0,0,0,0,0]
["Check",null,{"$f":"SUM(D77:AA77)","v":0},{"$f":"IF(ABS(D10-D25-D35-D45-D55-D65-D75)<0.001,0,ABS(D10-D25-D35-D45-D55-D65-D75))","v":0},{"$f":"IF(ABS(E10-E25-E35-E45-E55-E65-E75)<0.001,0,ABS(E10-E25-E35-E45-E55-E65-E75))","v":0},0,0,0,0,0,{"$f":"IF(ABS(K10-K25-K35-K45-K55-K65-K75)<0.001,0,ABS(K10-K25-K35-K45-K55-K65-K75))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(X10-X25-X35-X45-X55-X65-X75)<0.001,0,ABS(X10-X25-X35-X45-X55-X65-X75))","v":0},{"$f":"IF(ABS(Y10-Y25-Y35-Y45-Y55-Y65-Y75)<0.001,0,ABS(Y10-Y25-Y35-Y45-Y55-Y65-Y75))","v":0},{"$f":"IF(ABS(Z10-Z25-Z35-Z45-Z55-Z65-Z75)<0.001,0,ABS(Z10-Z25-Z35-Z45-Z55-Z65-Z75))","v":0},{"$f":"IF(ABS(AA10-AA25-AA35-AA45-AA55-AA65-AA75)<0.001,0,ABS(AA10-AA25-AA35-AA45-AA55-AA65-AA75))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capex Dep",{"$f":"E$261*1","v":0},{"$f":"F$261*1","v":148.78445570604234},{"$f":"SUM(G$261:G$262)*1","v":324.01731667088387},{"$f":"SUM(H$261:H$263)*1","v":415.80000381191059},{"$f":"SUM(I$261:I$264)*1","v":546.47663600270641},{"$f":"SUM(J$261:J$265)*1","v":625.67880277790709}]
[]
["Regulatory Depreciation on Opening Assets at 1 January 2009 - IMRO Capex 2006-08",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Other"]
[{"$f":"$A$4","v":"($000 Real 2008)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sunk Dep",{"$f":"((E$116+E$160)+SUM(E$276:E$277))*1","v":4015.7079314672319},4040.3786170290009,4040.3786170290009,4040.3786170290009,3431.140592461853,1442.4911579981849]
["RAB at 1 January 2009",null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,null,null,null,"Capex Dep",{"$f":"E$278*1","v":0},{"$f":"F$278*1","v":689.66556891187872},{"$f":"SUM(G$278:G$279)*1","v":1550.2661328444613},{"$f":"SUM(H$278:H$280)*1","v":1871.3569035558387},{"$f":"SUM(I$278:I$281)*1","v":2021.5126792465123},{"$f":"SUM(J$278:J$282)*1","v":2021.5126792465123}]
["Opening asset base",null,null,{"$f":"B119","v":14311.588400767896},{"$f":"D84","v":11390.933871482141},{"$f":"E84","v":8470.2793421963852},5607.961662042806,2803.980831021403,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,{"$f":"W84","v":-4.5474735088646412E-13},{"$f":"X84","v":-4.5474735088646412E-13},{"$f":"Y84","v":-4.5474735088646412E-13},{"$f":"Z84","v":-4.5474735088646412E-13},null,null,{"$f":"E82*AD$16","v":12109.151643958947},9255.3556746698214,6343.4320439500598,3235.2772110554092,0,-5.4840383864527938E-13,-5.625245538511408E-13,-5.7700885987069447E-13,-5.918661187141414E-13,-6.0710593345177455E-13,-6.2273815442097571E-13]
["Regulatory depreciation",null,null,{"$f":"D119","v":2920.6545292857554},{"$f":"E119","v":2920.6545292857554},2862.3176801535792,2803.980831021403,2803.980831021403,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X119","v":0},{"$f":"Y119","v":0},{"$f":"Z119","v":0},{"$f":"AA119","v":0},null,null,3104.806769467707,3127.6144638752539,3171.7160219750299,3235.2772110554092,5.3603382724726552E-13,0,0,0,0,0,0]
["Closing asset base",null,null,{"$f":"D82-D83","v":11390.933871482141},{"$f":"E82-E83","v":8470.2793421963852},5607.961662042806,2803.980831021403,0,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,-4.5474735088646412E-13,{"$f":"X82-X83","v":-4.5474735088646412E-13},{"$f":"Y82-Y83","v":-4.5474735088646412E-13},{"$f":"Z82-Z83","v":-4.5474735088646412E-13},{"$f":"AA82-AA83","v":-4.5474735088646412E-13},null,null,9004.3448744912384,6127.7412107945675,3171.7160219750299,0,-5.3603382724726552E-13,-5.4840383864527938E-13,-5.625245538511408E-13,-5.7700885987069447E-13,-5.918661187141414E-13,-6.0710593345177455E-13,-6.2273815442097571E-13]
["Check",null,{"$f":"SUM(D85:E85)","v":0},{"$f":"IF(ABS(D82-SUM(D83:AA83))<0.001,0,ABS(D82-SUM(D83:AA83)))","v":0},0]
[]
["Accumulation meters","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E88*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2006,2871.3164218958605,5,{"$f":"IF(C89<1,B89,B89/C89)","v":574.26328437917209},{"$f":"IF((SUM($D89:D89)+$B89/$C89)>$B89,$B89-SUM($D89:D89),$B89/$C89)","v":574.26328437917209},{"$f":"IF((SUM($D89:E89)+$B89/$C89)>$B89,$B89-SUM($D89:E89),$B89/$C89)","v":574.26328437917209},{"$f":"IF((SUM($D89:F89)+$B89/$C89)>$B89,$B89-SUM($D89:F89),$B89/$C89)","v":574.26328437917209},{"$f":"IF((SUM($D89:G89)+$B89/$C89)>$B89,$B89-SUM($D89:G89),$B89/$C89)","v":574.26328437917209},{"$f":"IF((SUM($D89:H89)+$B89/$C89)>$B89,$B89-SUM($D89:H89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:I89)+$B89/$C89)>$B89,$B89-SUM($D89:I89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:J89)+$B89/$C89)>$B89,$B89-SUM($D89:J89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:K89)+$B89/$C89)>$B89,$B89-SUM($D89:K89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:L89)+$B89/$C89)>$B89,$B89-SUM($D89:L89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:M89)+$B89/$C89)>$B89,$B89-SUM($D89:M89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:N89)+$B89/$C89)>$B89,$B89-SUM($D89:N89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:O89)+$B89/$C89)>$B89,$B89-SUM($D89:O89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:P89)+$B89/$C89)>$B89,$B89-SUM($D89:P89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:Q89)+$B89/$C89)>$B89,$B89-SUM($D89:Q89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:R89)+$B89/$C89)>$B89,$B89-SUM($D89:R89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:S89)+$B89/$C89)>$B89,$B89-SUM($D89:S89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:T89)+$B89/$C89)>$B89,$B89-SUM($D89:T89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:U89)+$B89/$C89)>$B89,$B89-SUM($D89:U89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:V89)+$B89/$C89)>$B89,$B89-SUM($D89:V89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:W89)+$B89/$C89)>$B89,$B89-SUM($D89:W89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:X89)+$B89/$C89)>$B89,$B89-SUM($D89:X89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:Y89)+$B89/$C89)>$B89,$B89-SUM($D89:Y89),$B89/$C89)","v":0},{"$f":"IF((SUM($D89:Z89)+$B89/$C89)>$B89,$B89-SUM($D89:Z89),$B89/$C89)","v":0},null,null,610.47156208277693,627.48945260347114,649.57650200267017,662.59401510280361,0,0,0,0,0,0,0]
[2007,4323.9636480411045,5,{"$f":"IF(C90<1,B90,B90/C90)","v":864.79272960822095},{"$f":"IF((SUM($D90:D90)+$B90/$C90)>$B90,$B90-SUM($D90:D90),$B90/$C90)","v":864.79272960822095},{"$f":"IF((SUM($D90:E90)+$B90/$C90)>$B90,$B90-SUM($D90:E90),$B90/$C90)","v":864.79272960822095},{"$f":"IF((SUM($D90:F90)+$B90/$C90)>$B90,$B90-SUM($D90:F90),$B90/$C90)","v":864.79272960822095},{"$f":"IF((SUM($D90:G90)+$B90/$C90)>$B90,$B90-SUM($D90:G90),$B90/$C90)","v":864.79272960822095},{"$f":"IF((SUM($D90:H90)+$B90/$C90)>$B90,$B90-SUM($D90:H90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:I90)+$B90/$C90)>$B90,$B90-SUM($D90:I90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:J90)+$B90/$C90)>$B90,$B90-SUM($D90:J90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:K90)+$B90/$C90)>$B90,$B90-SUM($D90:K90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:L90)+$B90/$C90)>$B90,$B90-SUM($D90:L90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:M90)+$B90/$C90)>$B90,$B90-SUM($D90:M90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:N90)+$B90/$C90)>$B90,$B90-SUM($D90:N90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:O90)+$B90/$C90)>$B90,$B90-SUM($D90:O90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:P90)+$B90/$C90)>$B90,$B90-SUM($D90:P90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:Q90)+$B90/$C90)>$B90,$B90-SUM($D90:Q90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:R90)+$B90/$C90)>$B90,$B90-SUM($D90:R90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:S90)+$B90/$C90)>$B90,$B90-SUM($D90:S90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:T90)+$B90/$C90)>$B90,$B90-SUM($D90:T90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:U90)+$B90/$C90)>$B90,$B90-SUM($D90:U90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:V90)+$B90/$C90)>$B90,$B90-SUM($D90:V90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:W90)+$B90/$C90)>$B90,$B90-SUM($D90:W90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:X90)+$B90/$C90)>$B90,$B90-SUM($D90:X90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:Y90)+$B90/$C90)>$B90,$B90-SUM($D90:Y90),$B90/$C90)","v":0},{"$f":"IF((SUM($D90:Z90)+$B90/$C90)>$B90,$B90-SUM($D90:Z90),$B90/$C90)","v":0},null,null,919.31938342967248,944.94691072575472,978.20816955684018,997.81146127475915,0,0,0,0,0,0,0]
[2008,3957.1719147317085,5,{"$f":"IF(C91<1,B91,B91/C91)","v":791.43438294634166},{"$f":"IF((SUM($D91:D91)+$B91/$C91)>$B91,$B91-SUM($D91:D91),$B91/$C91)","v":791.43438294634166},{"$f":"IF((SUM($D91:E91)+$B91/$C91)>$B91,$B91-SUM($D91:E91),$B91/$C91)","v":791.43438294634166},{"$f":"IF((SUM($D91:F91)+$B91/$C91)>$B91,$B91-SUM($D91:F91),$B91/$C91)","v":791.43438294634166},{"$f":"IF((SUM($D91:G91)+$B91/$C91)>$B91,$B91-SUM($D91:G91),$B91/$C91)","v":791.43438294634166},{"$f":"IF((SUM($D91:H91)+$B91/$C91)>$B91,$B91-SUM($D91:H91),$B91/$C91)","v":4.5474735088646412E-13},{"$f":"IF((SUM($D91:I91)+$B91/$C91)>$B91,$B91-SUM($D91:I91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:J91)+$B91/$C91)>$B91,$B91-SUM($D91:J91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:K91)+$B91/$C91)>$B91,$B91-SUM($D91:K91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:L91)+$B91/$C91)>$B91,$B91-SUM($D91:L91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:M91)+$B91/$C91)>$B91,$B91-SUM($D91:M91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:N91)+$B91/$C91)>$B91,$B91-SUM($D91:N91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:O91)+$B91/$C91)>$B91,$B91-SUM($D91:O91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:P91)+$B91/$C91)>$B91,$B91-SUM($D91:P91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:Q91)+$B91/$C91)>$B91,$B91-SUM($D91:Q91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:R91)+$B91/$C91)>$B91,$B91-SUM($D91:R91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:S91)+$B91/$C91)>$B91,$B91-SUM($D91:S91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:T91)+$B91/$C91)>$B91,$B91-SUM($D91:T91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:U91)+$B91/$C91)>$B91,$B91-SUM($D91:U91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:V91)+$B91/$C91)>$B91,$B91-SUM($D91:V91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:W91)+$B91/$C91)>$B91,$B91-SUM($D91:W91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:X91)+$B91/$C91)>$B91,$B91-SUM($D91:X91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:Y91)+$B91/$C91)>$B91,$B91-SUM($D91:Y91),$B91/$C91)","v":0},{"$f":"IF((SUM($D91:Z91)+$B91/$C91)>$B91,$B91-SUM($D91:Z91),$B91/$C91)","v":0},null,null,841.3356681258083,864.78927216015768,895.22905611963245,913.16944640426982,5.3603382724726552E-13,0,0,0,0,0,0]
[null,{"$f":"SUM(B89:B91)","v":11152.451984668674},null,{"$f":"SUM(D89:D91)","v":2230.4903969337347},{"$f":"SUM(E89:E91)","v":2230.4903969337347},2230.4903969337347,2230.4903969337347,2230.4903969337347,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X89:X91)","v":0},{"$f":"SUM(Y89:Y91)","v":0},{"$f":"SUM(Z89:Z91)","v":0},{"$f":"SUM(AA89:AA91)","v":0},null,null,2371.1266136382578,2437.2256354893834,2523.0137276791429,2573.5749227818328,5.3603382724726552E-13,0,0,0,0,0,0]
[]
[]
["Manually read interval meters","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)"]
[2006,1740.576769025367,5,{"$f":"IF(C97<1,B97,B97/C97)","v":348.11535380507337},{"$f":"IF((SUM($D97:D97)+$B97/$C97)>$B97,$B97-SUM($D97:D97),$B97/$C97)","v":348.11535380507337},{"$f":"IF((SUM($D97:E97)+$B97/$C97)>$B97,$B97-SUM($D97:E97),$B97/$C97)","v":348.11535380507337},{"$f":"IF((SUM($D97:F97)+$B97/$C97)>$B97,$B97-SUM($D97:F97),$B97/$C97)","v":348.11535380507337},{"$f":"IF((SUM($D97:G97)+$B97/$C97)>$B97,$B97-SUM($D97:G97),$B97/$C97)","v":348.11535380507337},{"$f":"IF((SUM($D97:H97)+$B97/$C97)>$B97,$B97-SUM($D97:H97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:I97)+$B97/$C97)>$B97,$B97-SUM($D97:I97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:J97)+$B97/$C97)>$B97,$B97-SUM($D97:J97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:K97)+$B97/$C97)>$B97,$B97-SUM($D97:K97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:L97)+$B97/$C97)>$B97,$B97-SUM($D97:L97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:M97)+$B97/$C97)>$B97,$B97-SUM($D97:M97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:N97)+$B97/$C97)>$B97,$B97-SUM($D97:N97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:O97)+$B97/$C97)>$B97,$B97-SUM($D97:O97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:P97)+$B97/$C97)>$B97,$B97-SUM($D97:P97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:Q97)+$B97/$C97)>$B97,$B97-SUM($D97:Q97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:R97)+$B97/$C97)>$B97,$B97-SUM($D97:R97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:S97)+$B97/$C97)>$B97,$B97-SUM($D97:S97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:T97)+$B97/$C97)>$B97,$B97-SUM($D97:T97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:U97)+$B97/$C97)>$B97,$B97-SUM($D97:U97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:V97)+$B97/$C97)>$B97,$B97-SUM($D97:V97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:W97)+$B97/$C97)>$B97,$B97-SUM($D97:W97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:X97)+$B97/$C97)>$B97,$B97-SUM($D97:X97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:Y97)+$B97/$C97)>$B97,$B97-SUM($D97:Y97),$B97/$C97)","v":0},{"$f":"IF((SUM($D97:Z97)+$B97/$C97)>$B97,$B97-SUM($D97:Z97),$B97/$C97)","v":0},null,null,{"$f":"E97*AD$16","v":370.06461949265679},380.38077436582103,393.76982643524696,401.66097375700929,0,0,0,0,0,0,0]
[2007,682.27540141297368,5,{"$f":"IF(C98<1,B98,B98/C98)","v":136.45508028259474},{"$f":"IF((SUM($D98:D98)+$B98/$C98)>$B98,$B98-SUM($D98:D98),$B98/$C98)","v":136.45508028259474},{"$f":"IF((SUM($D98:E98)+$B98/$C98)>$B98,$B98-SUM($D98:E98),$B98/$C98)","v":136.45508028259474},{"$f":"IF((SUM($D98:F98)+$B98/$C98)>$B98,$B98-SUM($D98:F98),$B98/$C98)","v":136.45508028259474},{"$f":"IF((SUM($D98:G98)+$B98/$C98)>$B98,$B98-SUM($D98:G98),$B98/$C98)","v":136.45508028259474},{"$f":"IF((SUM($D98:H98)+$B98/$C98)>$B98,$B98-SUM($D98:H98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:I98)+$B98/$C98)>$B98,$B98-SUM($D98:I98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:J98)+$B98/$C98)>$B98,$B98-SUM($D98:J98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:K98)+$B98/$C98)>$B98,$B98-SUM($D98:K98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:L98)+$B98/$C98)>$B98,$B98-SUM($D98:L98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:M98)+$B98/$C98)>$B98,$B98-SUM($D98:M98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:N98)+$B98/$C98)>$B98,$B98-SUM($D98:N98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:O98)+$B98/$C98)>$B98,$B98-SUM($D98:O98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:P98)+$B98/$C98)>$B98,$B98-SUM($D98:P98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:Q98)+$B98/$C98)>$B98,$B98-SUM($D98:Q98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:R98)+$B98/$C98)>$B98,$B98-SUM($D98:R98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:S98)+$B98/$C98)>$B98,$B98-SUM($D98:S98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:T98)+$B98/$C98)>$B98,$B98-SUM($D98:T98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:U98)+$B98/$C98)>$B98,$B98-SUM($D98:U98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:V98)+$B98/$C98)>$B98,$B98-SUM($D98:V98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:W98)+$B98/$C98)>$B98,$B98-SUM($D98:W98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:X98)+$B98/$C98)>$B98,$B98-SUM($D98:X98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:Y98)+$B98/$C98)>$B98,$B98-SUM($D98:Y98),$B98/$C98)","v":0},{"$f":"IF((SUM($D98:Z98)+$B98/$C98)>$B98,$B98-SUM($D98:Z98),$B98/$C98)","v":0},null,null,145.05880539499037,149.10255619781631,154.35082851637767,157.44401911984588,0,0,0,0,0,0,0]
[2008,444.6,5,{"$f":"IF(C99<1,B99,B99/C99)","v":88.92},{"$f":"IF((SUM($D99:D99)+$B99/$C99)>$B99,$B99-SUM($D99:D99),$B99/$C99)","v":88.92},{"$f":"IF((SUM($D99:E99)+$B99/$C99)>$B99,$B99-SUM($D99:E99),$B99/$C99)","v":88.92},{"$f":"IF((SUM($D99:F99)+$B99/$C99)>$B99,$B99-SUM($D99:F99),$B99/$C99)","v":88.92},{"$f":"IF((SUM($D99:G99)+$B99/$C99)>$B99,$B99-SUM($D99:G99),$B99/$C99)","v":88.92},{"$f":"IF((SUM($D99:H99)+$B99/$C99)>$B99,$B99-SUM($D99:H99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:I99)+$B99/$C99)>$B99,$B99-SUM($D99:I99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:J99)+$B99/$C99)>$B99,$B99-SUM($D99:J99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:K99)+$B99/$C99)>$B99,$B99-SUM($D99:K99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:L99)+$B99/$C99)>$B99,$B99-SUM($D99:L99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:M99)+$B99/$C99)>$B99,$B99-SUM($D99:M99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:N99)+$B99/$C99)>$B99,$B99-SUM($D99:N99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:O99)+$B99/$C99)>$B99,$B99-SUM($D99:O99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:P99)+$B99/$C99)>$B99,$B99-SUM($D99:P99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:Q99)+$B99/$C99)>$B99,$B99-SUM($D99:Q99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:R99)+$B99/$C99)>$B99,$B99-SUM($D99:R99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:S99)+$B99/$C99)>$B99,$B99-SUM($D99:S99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:T99)+$B99/$C99)>$B99,$B99-SUM($D99:T99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:U99)+$B99/$C99)>$B99,$B99-SUM($D99:U99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:V99)+$B99/$C99)>$B99,$B99-SUM($D99:V99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:W99)+$B99/$C99)>$B99,$B99-SUM($D99:W99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:X99)+$B99/$C99)>$B99,$B99-SUM($D99:X99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:Y99)+$B99/$C99)>$B99,$B99-SUM($D99:Y99),$B99/$C99)","v":0},{"$f":"IF((SUM($D99:Z99)+$B99/$C99)>$B99,$B99-SUM($D99:Z99),$B99/$C99)","v":0},null,null,94.526557377049187,97.161639344262298,100.58163934426231,102.59729539672132,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B97:B99)","v":2867.4521704383405},null,{"$f":"SUM(D97:D99)","v":573.49043408766806},{"$f":"SUM(E97:E99)","v":573.49043408766806},573.49043408766806,573.49043408766806,573.49043408766806,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X97:X99)","v":0},{"$f":"SUM(Y97:Y99)","v":0},{"$f":"SUM(Z97:Z99)","v":0},{"$f":"SUM(AA97:AA99)","v":0},null,null,609.64998226469629,626.64496990789962,648.70229429588687,661.70228827357641,0,0,0,0,0,0,0]
[]
[]
["IT","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)"]
[2006,291.68424566088106,2.5,{"$f":"IF(C105<1,B105,B105/C105)","v":116.67369826435242},{"$f":"IF((SUM($D105:D105)+$B105/$C105)>$B105,$B105-SUM($D105:D105),$B105/$C105)","v":116.67369826435242},{"$f":"IF((SUM($D105:E105)+$B105/$C105)>$B105,$B105-SUM($D105:E105),$B105/$C105)","v":58.336849132176212},{"$f":"IF((SUM($D105:F105)+$B105/$C105)>$B105,$B105-SUM($D105:F105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:G105)+$B105/$C105)>$B105,$B105-SUM($D105:G105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:H105)+$B105/$C105)>$B105,$B105-SUM($D105:H105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:I105)+$B105/$C105)>$B105,$B105-SUM($D105:I105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:J105)+$B105/$C105)>$B105,$B105-SUM($D105:J105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:K105)+$B105/$C105)>$B105,$B105-SUM($D105:K105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:L105)+$B105/$C105)>$B105,$B105-SUM($D105:L105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:M105)+$B105/$C105)>$B105,$B105-SUM($D105:M105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:N105)+$B105/$C105)>$B105,$B105-SUM($D105:N105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:O105)+$B105/$C105)>$B105,$B105-SUM($D105:O105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:P105)+$B105/$C105)>$B105,$B105-SUM($D105:P105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:Q105)+$B105/$C105)>$B105,$B105-SUM($D105:Q105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:R105)+$B105/$C105)>$B105,$B105-SUM($D105:R105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:S105)+$B105/$C105)>$B105,$B105-SUM($D105:S105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:T105)+$B105/$C105)>$B105,$B105-SUM($D105:T105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:U105)+$B105/$C105)>$B105,$B105-SUM($D105:U105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:V105)+$B105/$C105)>$B105,$B105-SUM($D105:V105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:W105)+$B105/$C105)>$B105,$B105-SUM($D105:W105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:X105)+$B105/$C105)>$B105,$B105-SUM($D105:X105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:Y105)+$B105/$C105)>$B105,$B105-SUM($D105:Y105),$B105/$C105)","v":0},{"$f":"IF((SUM($D105:Z105)+$B105/$C105)>$B105,$B105-SUM($D105:Z105),$B105/$C105)","v":0},null,null,{"$f":"E105*AD$16","v":124.03017356475296},63.743858477970605,0,0,0,0,0,0,0,0,0]
[2007,0,3.5,{"$f":"IF(C106<1,B106,B106/C106)","v":0},{"$f":"IF((SUM($D106:D106)+$B106/$C106)>$B106,$B106-SUM($D106:D106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:E106)+$B106/$C106)>$B106,$B106-SUM($D106:E106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:F106)+$B106/$C106)>$B106,$B106-SUM($D106:F106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:G106)+$B106/$C106)>$B106,$B106-SUM($D106:G106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:H106)+$B106/$C106)>$B106,$B106-SUM($D106:H106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:I106)+$B106/$C106)>$B106,$B106-SUM($D106:I106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:J106)+$B106/$C106)>$B106,$B106-SUM($D106:J106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:K106)+$B106/$C106)>$B106,$B106-SUM($D106:K106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:L106)+$B106/$C106)>$B106,$B106-SUM($D106:L106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:M106)+$B106/$C106)>$B106,$B106-SUM($D106:M106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:N106)+$B106/$C106)>$B106,$B106-SUM($D106:N106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:O106)+$B106/$C106)>$B106,$B106-SUM($D106:O106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:P106)+$B106/$C106)>$B106,$B106-SUM($D106:P106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:Q106)+$B106/$C106)>$B106,$B106-SUM($D106:Q106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:R106)+$B106/$C106)>$B106,$B106-SUM($D106:R106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:S106)+$B106/$C106)>$B106,$B106-SUM($D106:S106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:T106)+$B106/$C106)>$B106,$B106-SUM($D106:T106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:U106)+$B106/$C106)>$B106,$B106-SUM($D106:U106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:V106)+$B106/$C106)>$B106,$B106-SUM($D106:V106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:W106)+$B106/$C106)>$B106,$B106-SUM($D106:W106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:X106)+$B106/$C106)>$B106,$B106-SUM($D106:X106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:Y106)+$B106/$C106)>$B106,$B106-SUM($D106:Y106),$B106/$C106)","v":0},{"$f":"IF((SUM($D106:Z106)+$B106/$C106)>$B106,$B106-SUM($D106:Z106),$B106/$C106)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2008,0,4.5,{"$f":"IF(C107<1,B107,B107/C107)","v":0},{"$f":"IF((SUM($D107:D107)+$B107/$C107)>$B107,$B107-SUM($D107:D107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:E107)+$B107/$C107)>$B107,$B107-SUM($D107:E107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:F107)+$B107/$C107)>$B107,$B107-SUM($D107:F107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:G107)+$B107/$C107)>$B107,$B107-SUM($D107:G107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:H107)+$B107/$C107)>$B107,$B107-SUM($D107:H107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:I107)+$B107/$C107)>$B107,$B107-SUM($D107:I107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:J107)+$B107/$C107)>$B107,$B107-SUM($D107:J107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:K107)+$B107/$C107)>$B107,$B107-SUM($D107:K107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:L107)+$B107/$C107)>$B107,$B107-SUM($D107:L107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:M107)+$B107/$C107)>$B107,$B107-SUM($D107:M107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:N107)+$B107/$C107)>$B107,$B107-SUM($D107:N107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:O107)+$B107/$C107)>$B107,$B107-SUM($D107:O107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:P107)+$B107/$C107)>$B107,$B107-SUM($D107:P107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:Q107)+$B107/$C107)>$B107,$B107-SUM($D107:Q107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:R107)+$B107/$C107)>$B107,$B107-SUM($D107:R107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:S107)+$B107/$C107)>$B107,$B107-SUM($D107:S107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:T107)+$B107/$C107)>$B107,$B107-SUM($D107:T107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:U107)+$B107/$C107)>$B107,$B107-SUM($D107:U107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:V107)+$B107/$C107)>$B107,$B107-SUM($D107:V107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:W107)+$B107/$C107)>$B107,$B107-SUM($D107:W107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:X107)+$B107/$C107)>$B107,$B107-SUM($D107:X107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:Y107)+$B107/$C107)>$B107,$B107-SUM($D107:Y107),$B107/$C107)","v":0},{"$f":"IF((SUM($D107:Z107)+$B107/$C107)>$B107,$B107-SUM($D107:Z107),$B107/$C107)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B105:B107)","v":291.68424566088106},null,{"$f":"SUM(D105:D107)","v":116.67369826435242},{"$f":"SUM(E105:E107)","v":116.67369826435242},58.336849132176212,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X105:X107)","v":0},{"$f":"SUM(Y105:Y107)","v":0},{"$f":"SUM(Z105:Z107)","v":0},{"$f":"SUM(AA105:AA107)","v":0},null,null,124.03017356475296,63.743858477970605,0,0,0,0,0,0,0,0,0]
[]
[]
["Other","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)"]
[2006,0,2.5,{"$f":"IF(C113<1,B113,B113/C113)","v":0},{"$f":"IF((SUM($D113:D113)+$B113/$C113)>$B113,$B113-SUM($D113:D113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:E113)+$B113/$C113)>$B113,$B113-SUM($D113:E113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:F113)+$B113/$C113)>$B113,$B113-SUM($D113:F113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:G113)+$B113/$C113)>$B113,$B113-SUM($D113:G113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:H113)+$B113/$C113)>$B113,$B113-SUM($D113:H113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:I113)+$B113/$C113)>$B113,$B113-SUM($D113:I113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:J113)+$B113/$C113)>$B113,$B113-SUM($D113:J113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:K113)+$B113/$C113)>$B113,$B113-SUM($D113:K113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:L113)+$B113/$C113)>$B113,$B113-SUM($D113:L113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:M113)+$B113/$C113)>$B113,$B113-SUM($D113:M113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:N113)+$B113/$C113)>$B113,$B113-SUM($D113:N113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:O113)+$B113/$C113)>$B113,$B113-SUM($D113:O113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:P113)+$B113/$C113)>$B113,$B113-SUM($D113:P113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:Q113)+$B113/$C113)>$B113,$B113-SUM($D113:Q113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:R113)+$B113/$C113)>$B113,$B113-SUM($D113:R113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:S113)+$B113/$C113)>$B113,$B113-SUM($D113:S113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:T113)+$B113/$C113)>$B113,$B113-SUM($D113:T113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:U113)+$B113/$C113)>$B113,$B113-SUM($D113:U113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:V113)+$B113/$C113)>$B113,$B113-SUM($D113:V113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:W113)+$B113/$C113)>$B113,$B113-SUM($D113:W113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:X113)+$B113/$C113)>$B113,$B113-SUM($D113:X113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:Y113)+$B113/$C113)>$B113,$B113-SUM($D113:Y113),$B113/$C113)","v":0},{"$f":"IF((SUM($D113:Z113)+$B113/$C113)>$B113,$B113-SUM($D113:Z113),$B113/$C113)","v":0},null,null,{"$f":"E113*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2007,0,3.5,{"$f":"IF(C114<1,B114,B114/C114)","v":0},{"$f":"IF((SUM($D114:D114)+$B114/$C114)>$B114,$B114-SUM($D114:D114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:E114)+$B114/$C114)>$B114,$B114-SUM($D114:E114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:F114)+$B114/$C114)>$B114,$B114-SUM($D114:F114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:G114)+$B114/$C114)>$B114,$B114-SUM($D114:G114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:H114)+$B114/$C114)>$B114,$B114-SUM($D114:H114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:I114)+$B114/$C114)>$B114,$B114-SUM($D114:I114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:J114)+$B114/$C114)>$B114,$B114-SUM($D114:J114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:K114)+$B114/$C114)>$B114,$B114-SUM($D114:K114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:L114)+$B114/$C114)>$B114,$B114-SUM($D114:L114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:M114)+$B114/$C114)>$B114,$B114-SUM($D114:M114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:N114)+$B114/$C114)>$B114,$B114-SUM($D114:N114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:O114)+$B114/$C114)>$B114,$B114-SUM($D114:O114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:P114)+$B114/$C114)>$B114,$B114-SUM($D114:P114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:Q114)+$B114/$C114)>$B114,$B114-SUM($D114:Q114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:R114)+$B114/$C114)>$B114,$B114-SUM($D114:R114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:S114)+$B114/$C114)>$B114,$B114-SUM($D114:S114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:T114)+$B114/$C114)>$B114,$B114-SUM($D114:T114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:U114)+$B114/$C114)>$B114,$B114-SUM($D114:U114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:V114)+$B114/$C114)>$B114,$B114-SUM($D114:V114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:W114)+$B114/$C114)>$B114,$B114-SUM($D114:W114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:X114)+$B114/$C114)>$B114,$B114-SUM($D114:X114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:Y114)+$B114/$C114)>$B114,$B114-SUM($D114:Y114),$B114/$C114)","v":0},{"$f":"IF((SUM($D114:Z114)+$B114/$C114)>$B114,$B114-SUM($D114:Z114),$B114/$C114)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2008,0,4.5,{"$f":"IF(C115<1,B115,B115/C115)","v":0},{"$f":"IF((SUM($D115:D115)+$B115/$C115)>$B115,$B115-SUM($D115:D115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:E115)+$B115/$C115)>$B115,$B115-SUM($D115:E115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:F115)+$B115/$C115)>$B115,$B115-SUM($D115:F115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:G115)+$B115/$C115)>$B115,$B115-SUM($D115:G115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:H115)+$B115/$C115)>$B115,$B115-SUM($D115:H115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:I115)+$B115/$C115)>$B115,$B115-SUM($D115:I115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:J115)+$B115/$C115)>$B115,$B115-SUM($D115:J115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:K115)+$B115/$C115)>$B115,$B115-SUM($D115:K115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:L115)+$B115/$C115)>$B115,$B115-SUM($D115:L115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:M115)+$B115/$C115)>$B115,$B115-SUM($D115:M115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:N115)+$B115/$C115)>$B115,$B115-SUM($D115:N115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:O115)+$B115/$C115)>$B115,$B115-SUM($D115:O115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:P115)+$B115/$C115)>$B115,$B115-SUM($D115:P115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:Q115)+$B115/$C115)>$B115,$B115-SUM($D115:Q115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:R115)+$B115/$C115)>$B115,$B115-SUM($D115:R115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:S115)+$B115/$C115)>$B115,$B115-SUM($D115:S115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:T115)+$B115/$C115)>$B115,$B115-SUM($D115:T115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:U115)+$B115/$C115)>$B115,$B115-SUM($D115:U115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:V115)+$B115/$C115)>$B115,$B115-SUM($D115:V115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:W115)+$B115/$C115)>$B115,$B115-SUM($D115:W115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:X115)+$B115/$C115)>$B115,$B115-SUM($D115:X115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:Y115)+$B115/$C115)>$B115,$B115-SUM($D115:Y115),$B115/$C115)","v":0},{"$f":"IF((SUM($D115:Z115)+$B115/$C115)>$B115,$B115-SUM($D115:Z115),$B115/$C115)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B113:B115)","v":0},null,{"$f":"SUM(D113:D115)","v":0},{"$f":"SUM(E113:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X113:X115)","v":0},{"$f":"SUM(Y113:Y115)","v":0},{"$f":"SUM(Z113:Z115)","v":0},{"$f":"SUM(AA113:AA115)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
["Total",{"$f":"SUM(B92,B100,B108,B116)","v":14311.588400767896},null,{"$f":"SUM(D92,D100,D108,D116)","v":2920.6545292857554},2920.6545292857554,2862.3176801535792,2803.980831021403,2803.980831021403,4.5474735088646412E-13,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X92,X100,X108,X116)","v":0},{"$f":"SUM(Y92,Y100,Y108,Y116)","v":0},{"$f":"SUM(Z92,Z100,Z108,Z116)","v":0},{"$f":"SUM(AA92,AA100,AA108,AA116)","v":0},null,null,{"$f":"E119*AD$16","v":3104.806769467707},3127.6144638752539,3171.7160219750299,3235.2772110554092,5.3603382724726552E-13,0,0,0,0,0,0]
[]
[]
[]
["Regulatory Depreciation on Opening Assets at 1 January 2009 - AMI Capex 2006-08"]
[{"$f":"$A$4","v":"($000 Real 2008)"}]
["RAB at 1 January 2009",null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening asset base",null,null,{"$f":"B163","v":35066.338136993989},{"$f":"D128","v":29484.059031435791},{"$f":"E128","v":23901.779925877592},18319.500820319394,12737.221714761197,7154.9426092030008,2181.9015282119517,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"W128","v":0},{"$f":"X128","v":0},{"$f":"Y128","v":0},{"$f":"Z128","v":0},null,null,{"$f":"E126*AD$16","v":31343.079146910935},26117.140360369402,20722.05830495145,14696.406869128292,8433.8946957453973,2631.2702455218464,0,0,0,0,0]
["Regulatory depreciation",null,null,{"$f":"D163","v":5582.2791055581965},{"$f":"E163","v":5582.2791055581965},5582.2791055581965,5582.2791055581965,5582.2791055581965,4973.0410809910491,2181.9015282119526,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X163","v":0},{"$f":"Y163","v":0},{"$f":"Z163","v":0},{"$f":"AA163","v":0},null,null,5934.2513064130635,6099.678240814852,6314.3812833363218,6440.9214842543806,5861.9764106488556,2631.2702455218473,0,0,0,0,0]
["Closing asset base",null,null,{"$f":"D126-D127","v":29484.059031435791},{"$f":"E126-E127","v":23901.779925877592},18319.500820319394,12737.221714761197,7154.9426092030008,2181.9015282119517,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"X126-X127","v":0},{"$f":"Y126-Y127","v":0},{"$f":"Z126-Z127","v":0},{"$f":"AA126-AA127","v":0},null,null,25408.82784049787,20017.462119554548,14407.677021615127,8255.4853848739112,2571.9182850965412,0,0,0,0,0,0]
["Check",null,{"$f":"SUM(D129:E129)","v":0},{"$f":"IF(ABS(D126-SUM(D127:AA127))<0.001,0,ABS(D126-SUM(D127:AA127)))","v":0},0]
[]
["Remotely read interval meters & transformers","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E132*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2006,0,12.5,{"$f":"IF(C133<1,B133,B133/C133)","v":0},{"$f":"IF((SUM($D133:D133)+$B133/$C133)>$B133,$B133-SUM($D133:D133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:E133)+$B133/$C133)>$B133,$B133-SUM($D133:E133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:F133)+$B133/$C133)>$B133,$B133-SUM($D133:F133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:G133)+$B133/$C133)>$B133,$B133-SUM($D133:G133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:H133)+$B133/$C133)>$B133,$B133-SUM($D133:H133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:I133)+$B133/$C133)>$B133,$B133-SUM($D133:I133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:J133)+$B133/$C133)>$B133,$B133-SUM($D133:J133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:K133)+$B133/$C133)>$B133,$B133-SUM($D133:K133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:L133)+$B133/$C133)>$B133,$B133-SUM($D133:L133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:M133)+$B133/$C133)>$B133,$B133-SUM($D133:M133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:N133)+$B133/$C133)>$B133,$B133-SUM($D133:N133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:O133)+$B133/$C133)>$B133,$B133-SUM($D133:O133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:P133)+$B133/$C133)>$B133,$B133-SUM($D133:P133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:Q133)+$B133/$C133)>$B133,$B133-SUM($D133:Q133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:R133)+$B133/$C133)>$B133,$B133-SUM($D133:R133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:S133)+$B133/$C133)>$B133,$B133-SUM($D133:S133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:T133)+$B133/$C133)>$B133,$B133-SUM($D133:T133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:U133)+$B133/$C133)>$B133,$B133-SUM($D133:U133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:V133)+$B133/$C133)>$B133,$B133-SUM($D133:V133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:W133)+$B133/$C133)>$B133,$B133-SUM($D133:W133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:X133)+$B133/$C133)>$B133,$B133-SUM($D133:X133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:Y133)+$B133/$C133)>$B133,$B133-SUM($D133:Y133),$B133/$C133)","v":0},{"$f":"IF((SUM($D133:Z133)+$B133/$C133)>$B133,$B133-SUM($D133:Z133),$B133/$C133)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2007,0,13.5,{"$f":"IF(C134<1,B134,B134/C134)","v":0},{"$f":"IF((SUM($D134:D134)+$B134/$C134)>$B134,$B134-SUM($D134:D134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:E134)+$B134/$C134)>$B134,$B134-SUM($D134:E134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:F134)+$B134/$C134)>$B134,$B134-SUM($D134:F134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:G134)+$B134/$C134)>$B134,$B134-SUM($D134:G134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:H134)+$B134/$C134)>$B134,$B134-SUM($D134:H134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:I134)+$B134/$C134)>$B134,$B134-SUM($D134:I134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:J134)+$B134/$C134)>$B134,$B134-SUM($D134:J134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:K134)+$B134/$C134)>$B134,$B134-SUM($D134:K134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:L134)+$B134/$C134)>$B134,$B134-SUM($D134:L134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:M134)+$B134/$C134)>$B134,$B134-SUM($D134:M134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:N134)+$B134/$C134)>$B134,$B134-SUM($D134:N134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:O134)+$B134/$C134)>$B134,$B134-SUM($D134:O134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:P134)+$B134/$C134)>$B134,$B134-SUM($D134:P134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:Q134)+$B134/$C134)>$B134,$B134-SUM($D134:Q134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:R134)+$B134/$C134)>$B134,$B134-SUM($D134:R134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:S134)+$B134/$C134)>$B134,$B134-SUM($D134:S134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:T134)+$B134/$C134)>$B134,$B134-SUM($D134:T134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:U134)+$B134/$C134)>$B134,$B134-SUM($D134:U134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:V134)+$B134/$C134)>$B134,$B134-SUM($D134:V134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:W134)+$B134/$C134)>$B134,$B134-SUM($D134:W134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:X134)+$B134/$C134)>$B134,$B134-SUM($D134:X134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:Y134)+$B134/$C134)>$B134,$B134-SUM($D134:Y134),$B134/$C134)","v":0},{"$f":"IF((SUM($D134:Z134)+$B134/$C134)>$B134,$B134-SUM($D134:Z134),$B134/$C134)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2008,0,14.5,{"$f":"IF(C135<1,B135,B135/C135)","v":0},{"$f":"IF((SUM($D135:D135)+$B135/$C135)>$B135,$B135-SUM($D135:D135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:E135)+$B135/$C135)>$B135,$B135-SUM($D135:E135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:F135)+$B135/$C135)>$B135,$B135-SUM($D135:F135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:G135)+$B135/$C135)>$B135,$B135-SUM($D135:G135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:H135)+$B135/$C135)>$B135,$B135-SUM($D135:H135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:I135)+$B135/$C135)>$B135,$B135-SUM($D135:I135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:J135)+$B135/$C135)>$B135,$B135-SUM($D135:J135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:K135)+$B135/$C135)>$B135,$B135-SUM($D135:K135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:L135)+$B135/$C135)>$B135,$B135-SUM($D135:L135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:M135)+$B135/$C135)>$B135,$B135-SUM($D135:M135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:N135)+$B135/$C135)>$B135,$B135-SUM($D135:N135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:O135)+$B135/$C135)>$B135,$B135-SUM($D135:O135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:P135)+$B135/$C135)>$B135,$B135-SUM($D135:P135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:Q135)+$B135/$C135)>$B135,$B135-SUM($D135:Q135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:R135)+$B135/$C135)>$B135,$B135-SUM($D135:R135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:S135)+$B135/$C135)>$B135,$B135-SUM($D135:S135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:T135)+$B135/$C135)>$B135,$B135-SUM($D135:T135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:U135)+$B135/$C135)>$B135,$B135-SUM($D135:U135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:V135)+$B135/$C135)>$B135,$B135-SUM($D135:V135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:W135)+$B135/$C135)>$B135,$B135-SUM($D135:W135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:X135)+$B135/$C135)>$B135,$B135-SUM($D135:X135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:Y135)+$B135/$C135)>$B135,$B135-SUM($D135:Y135),$B135/$C135)","v":0},{"$f":"IF((SUM($D135:Z135)+$B135/$C135)>$B135,$B135-SUM($D135:Z135),$B135/$C135)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B133:B135)","v":0},null,{"$f":"SUM(D133:D135)","v":0},{"$f":"SUM(E133:E135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X133:X135)","v":0},{"$f":"SUM(Y133:Y135)","v":0},{"$f":"SUM(Z133:Z135)","v":0},{"$f":"SUM(AA133:AA135)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["IT","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E140*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2006,0,4.5,{"$f":"IF(C141<1,B141,B141/C141)","v":0},{"$f":"IF((SUM($D141:D141)+$B141/$C141)>$B141,$B141-SUM($D141:D141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:E141)+$B141/$C141)>$B141,$B141-SUM($D141:E141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:F141)+$B141/$C141)>$B141,$B141-SUM($D141:F141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:G141)+$B141/$C141)>$B141,$B141-SUM($D141:G141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:H141)+$B141/$C141)>$B141,$B141-SUM($D141:H141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:I141)+$B141/$C141)>$B141,$B141-SUM($D141:I141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:J141)+$B141/$C141)>$B141,$B141-SUM($D141:J141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:K141)+$B141/$C141)>$B141,$B141-SUM($D141:K141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:L141)+$B141/$C141)>$B141,$B141-SUM($D141:L141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:M141)+$B141/$C141)>$B141,$B141-SUM($D141:M141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:N141)+$B141/$C141)>$B141,$B141-SUM($D141:N141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:O141)+$B141/$C141)>$B141,$B141-SUM($D141:O141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:P141)+$B141/$C141)>$B141,$B141-SUM($D141:P141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:Q141)+$B141/$C141)>$B141,$B141-SUM($D141:Q141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:R141)+$B141/$C141)>$B141,$B141-SUM($D141:R141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:S141)+$B141/$C141)>$B141,$B141-SUM($D141:S141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:T141)+$B141/$C141)>$B141,$B141-SUM($D141:T141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:U141)+$B141/$C141)>$B141,$B141-SUM($D141:U141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:V141)+$B141/$C141)>$B141,$B141-SUM($D141:V141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:W141)+$B141/$C141)>$B141,$B141-SUM($D141:W141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:X141)+$B141/$C141)>$B141,$B141-SUM($D141:X141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:Y141)+$B141/$C141)>$B141,$B141-SUM($D141:Y141),$B141/$C141)","v":0},{"$f":"IF((SUM($D141:Z141)+$B141/$C141)>$B141,$B141-SUM($D141:Z141),$B141/$C141)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2007,0,5.5,{"$f":"IF(C142<1,B142,B142/C142)","v":0},{"$f":"IF((SUM($D142:D142)+$B142/$C142)>$B142,$B142-SUM($D142:D142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:E142)+$B142/$C142)>$B142,$B142-SUM($D142:E142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:F142)+$B142/$C142)>$B142,$B142-SUM($D142:F142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:G142)+$B142/$C142)>$B142,$B142-SUM($D142:G142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:H142)+$B142/$C142)>$B142,$B142-SUM($D142:H142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:I142)+$B142/$C142)>$B142,$B142-SUM($D142:I142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:J142)+$B142/$C142)>$B142,$B142-SUM($D142:J142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:K142)+$B142/$C142)>$B142,$B142-SUM($D142:K142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:L142)+$B142/$C142)>$B142,$B142-SUM($D142:L142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:M142)+$B142/$C142)>$B142,$B142-SUM($D142:M142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:N142)+$B142/$C142)>$B142,$B142-SUM($D142:N142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:O142)+$B142/$C142)>$B142,$B142-SUM($D142:O142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:P142)+$B142/$C142)>$B142,$B142-SUM($D142:P142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:Q142)+$B142/$C142)>$B142,$B142-SUM($D142:Q142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:R142)+$B142/$C142)>$B142,$B142-SUM($D142:R142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:S142)+$B142/$C142)>$B142,$B142-SUM($D142:S142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:T142)+$B142/$C142)>$B142,$B142-SUM($D142:T142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:U142)+$B142/$C142)>$B142,$B142-SUM($D142:U142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:V142)+$B142/$C142)>$B142,$B142-SUM($D142:V142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:W142)+$B142/$C142)>$B142,$B142-SUM($D142:W142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:X142)+$B142/$C142)>$B142,$B142-SUM($D142:X142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:Y142)+$B142/$C142)>$B142,$B142-SUM($D142:Y142),$B142/$C142)","v":0},{"$f":"IF((SUM($D142:Z142)+$B142/$C142)>$B142,$B142-SUM($D142:Z142),$B142/$C142)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2008,10432.37153810056,6.5,{"$f":"IF(C143<1,B143,B143/C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:D143)+$B143/$C143)>$B143,$B143-SUM($D143:D143),$B143/$C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:E143)+$B143/$C143)>$B143,$B143-SUM($D143:E143),$B143/$C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:F143)+$B143/$C143)>$B143,$B143-SUM($D143:F143),$B143/$C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:G143)+$B143/$C143)>$B143,$B143-SUM($D143:G143),$B143/$C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:H143)+$B143/$C143)>$B143,$B143-SUM($D143:H143),$B143/$C143)","v":1604.9802366308554},{"$f":"IF((SUM($D143:I143)+$B143/$C143)>$B143,$B143-SUM($D143:I143),$B143/$C143)","v":802.49011831542703},{"$f":"IF((SUM($D143:J143)+$B143/$C143)>$B143,$B143-SUM($D143:J143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:K143)+$B143/$C143)>$B143,$B143-SUM($D143:K143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:L143)+$B143/$C143)>$B143,$B143-SUM($D143:L143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:M143)+$B143/$C143)>$B143,$B143-SUM($D143:M143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:N143)+$B143/$C143)>$B143,$B143-SUM($D143:N143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:O143)+$B143/$C143)>$B143,$B143-SUM($D143:O143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:P143)+$B143/$C143)>$B143,$B143-SUM($D143:P143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:Q143)+$B143/$C143)>$B143,$B143-SUM($D143:Q143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:R143)+$B143/$C143)>$B143,$B143-SUM($D143:R143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:S143)+$B143/$C143)>$B143,$B143-SUM($D143:S143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:T143)+$B143/$C143)>$B143,$B143-SUM($D143:T143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:U143)+$B143/$C143)>$B143,$B143-SUM($D143:U143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:V143)+$B143/$C143)>$B143,$B143-SUM($D143:V143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:W143)+$B143/$C143)>$B143,$B143-SUM($D143:W143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:X143)+$B143/$C143)>$B143,$B143-SUM($D143:X143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:Y143)+$B143/$C143)>$B143,$B143-SUM($D143:Y143),$B143/$C143)","v":0},{"$f":"IF((SUM($D143:Z143)+$B143/$C143)>$B143,$B143-SUM($D143:Z143),$B143/$C143)","v":0},null,null,1706.1769728623092,1753.7394388910925,1815.4694479922794,1851.8514557300443,1891.8718211780294,967.76520083337584,0,0,0,0,0]
[null,{"$f":"SUM(B141:B143)","v":10432.37153810056},null,{"$f":"SUM(D141:D143)","v":1604.9802366308554},{"$f":"SUM(E141:E143)","v":1604.9802366308554},1604.9802366308554,1604.9802366308554,1604.9802366308554,1604.9802366308554,802.49011831542703,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X141:X143)","v":0},{"$f":"SUM(Y141:Y143)","v":0},{"$f":"SUM(Z141:Z143)","v":0},{"$f":"SUM(AA141:AA143)","v":0},null,null,1706.1769728623092,1753.7394388910925,1815.4694479922794,1851.8514557300443,1891.8718211780294,967.76520083337584,0,0,0,0,0]
[]
[]
["Communications","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E148*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2006,0,4.5,{"$f":"IF(C149<1,B149,B149/C149)","v":0},{"$f":"IF((SUM($D149:D149)+$B149/$C149)>$B149,$B149-SUM($D149:D149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:E149)+$B149/$C149)>$B149,$B149-SUM($D149:E149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:F149)+$B149/$C149)>$B149,$B149-SUM($D149:F149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:G149)+$B149/$C149)>$B149,$B149-SUM($D149:G149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:H149)+$B149/$C149)>$B149,$B149-SUM($D149:H149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:I149)+$B149/$C149)>$B149,$B149-SUM($D149:I149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:J149)+$B149/$C149)>$B149,$B149-SUM($D149:J149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:K149)+$B149/$C149)>$B149,$B149-SUM($D149:K149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:L149)+$B149/$C149)>$B149,$B149-SUM($D149:L149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:M149)+$B149/$C149)>$B149,$B149-SUM($D149:M149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:N149)+$B149/$C149)>$B149,$B149-SUM($D149:N149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:O149)+$B149/$C149)>$B149,$B149-SUM($D149:O149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:P149)+$B149/$C149)>$B149,$B149-SUM($D149:P149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:Q149)+$B149/$C149)>$B149,$B149-SUM($D149:Q149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:R149)+$B149/$C149)>$B149,$B149-SUM($D149:R149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:S149)+$B149/$C149)>$B149,$B149-SUM($D149:S149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:T149)+$B149/$C149)>$B149,$B149-SUM($D149:T149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:U149)+$B149/$C149)>$B149,$B149-SUM($D149:U149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:V149)+$B149/$C149)>$B149,$B149-SUM($D149:V149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:W149)+$B149/$C149)>$B149,$B149-SUM($D149:W149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:X149)+$B149/$C149)>$B149,$B149-SUM($D149:X149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:Y149)+$B149/$C149)>$B149,$B149-SUM($D149:Y149),$B149/$C149)","v":0},{"$f":"IF((SUM($D149:Z149)+$B149/$C149)>$B149,$B149-SUM($D149:Z149),$B149/$C149)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2007,0,5.5,{"$f":"IF(C150<1,B150,B150/C150)","v":0},{"$f":"IF((SUM($D150:D150)+$B150/$C150)>$B150,$B150-SUM($D150:D150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:E150)+$B150/$C150)>$B150,$B150-SUM($D150:E150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:F150)+$B150/$C150)>$B150,$B150-SUM($D150:F150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:G150)+$B150/$C150)>$B150,$B150-SUM($D150:G150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:H150)+$B150/$C150)>$B150,$B150-SUM($D150:H150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:I150)+$B150/$C150)>$B150,$B150-SUM($D150:I150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:J150)+$B150/$C150)>$B150,$B150-SUM($D150:J150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:K150)+$B150/$C150)>$B150,$B150-SUM($D150:K150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:L150)+$B150/$C150)>$B150,$B150-SUM($D150:L150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:M150)+$B150/$C150)>$B150,$B150-SUM($D150:M150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:N150)+$B150/$C150)>$B150,$B150-SUM($D150:N150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:O150)+$B150/$C150)>$B150,$B150-SUM($D150:O150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:P150)+$B150/$C150)>$B150,$B150-SUM($D150:P150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:Q150)+$B150/$C150)>$B150,$B150-SUM($D150:Q150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:R150)+$B150/$C150)>$B150,$B150-SUM($D150:R150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:S150)+$B150/$C150)>$B150,$B150-SUM($D150:S150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:T150)+$B150/$C150)>$B150,$B150-SUM($D150:T150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:U150)+$B150/$C150)>$B150,$B150-SUM($D150:U150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:V150)+$B150/$C150)>$B150,$B150-SUM($D150:V150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:W150)+$B150/$C150)>$B150,$B150-SUM($D150:W150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:X150)+$B150/$C150)>$B150,$B150-SUM($D150:X150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:Y150)+$B150/$C150)>$B150,$B150-SUM($D150:Y150),$B150/$C150)","v":0},{"$f":"IF((SUM($D150:Z150)+$B150/$C150)>$B150,$B150-SUM($D150:Z150),$B150/$C150)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2008,0,6.5,{"$f":"IF(C151<1,B151,B151/C151)","v":0},{"$f":"IF((SUM($D151:D151)+$B151/$C151)>$B151,$B151-SUM($D151:D151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:E151)+$B151/$C151)>$B151,$B151-SUM($D151:E151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:F151)+$B151/$C151)>$B151,$B151-SUM($D151:F151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:G151)+$B151/$C151)>$B151,$B151-SUM($D151:G151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:H151)+$B151/$C151)>$B151,$B151-SUM($D151:H151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:I151)+$B151/$C151)>$B151,$B151-SUM($D151:I151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:J151)+$B151/$C151)>$B151,$B151-SUM($D151:J151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:K151)+$B151/$C151)>$B151,$B151-SUM($D151:K151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:L151)+$B151/$C151)>$B151,$B151-SUM($D151:L151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:M151)+$B151/$C151)>$B151,$B151-SUM($D151:M151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:N151)+$B151/$C151)>$B151,$B151-SUM($D151:N151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:O151)+$B151/$C151)>$B151,$B151-SUM($D151:O151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:P151)+$B151/$C151)>$B151,$B151-SUM($D151:P151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:Q151)+$B151/$C151)>$B151,$B151-SUM($D151:Q151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:R151)+$B151/$C151)>$B151,$B151-SUM($D151:R151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:S151)+$B151/$C151)>$B151,$B151-SUM($D151:S151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:T151)+$B151/$C151)>$B151,$B151-SUM($D151:T151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:U151)+$B151/$C151)>$B151,$B151-SUM($D151:U151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:V151)+$B151/$C151)>$B151,$B151-SUM($D151:V151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:W151)+$B151/$C151)>$B151,$B151-SUM($D151:W151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:X151)+$B151/$C151)>$B151,$B151-SUM($D151:X151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:Y151)+$B151/$C151)>$B151,$B151-SUM($D151:Y151),$B151/$C151)","v":0},{"$f":"IF((SUM($D151:Z151)+$B151/$C151)>$B151,$B151-SUM($D151:Z151),$B151/$C151)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B149:B151)","v":0},null,{"$f":"SUM(D149:D151)","v":0},{"$f":"SUM(E149:E151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X149:X151)","v":0},{"$f":"SUM(Y149:Y151)","v":0},{"$f":"SUM(Z149:Z151)","v":0},{"$f":"SUM(AA149:AA151)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Other","RAB WDV","Remaining",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"}," 1/01/2009","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E156*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2006,0,4.5,{"$f":"IF(C157<1,B157,B157/C157)","v":0},{"$f":"IF((SUM($D157:D157)+$B157/$C157)>$B157,$B157-SUM($D157:D157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:E157)+$B157/$C157)>$B157,$B157-SUM($D157:E157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:F157)+$B157/$C157)>$B157,$B157-SUM($D157:F157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:G157)+$B157/$C157)>$B157,$B157-SUM($D157:G157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:H157)+$B157/$C157)>$B157,$B157-SUM($D157:H157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:I157)+$B157/$C157)>$B157,$B157-SUM($D157:I157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:J157)+$B157/$C157)>$B157,$B157-SUM($D157:J157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:K157)+$B157/$C157)>$B157,$B157-SUM($D157:K157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:L157)+$B157/$C157)>$B157,$B157-SUM($D157:L157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:M157)+$B157/$C157)>$B157,$B157-SUM($D157:M157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:N157)+$B157/$C157)>$B157,$B157-SUM($D157:N157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:O157)+$B157/$C157)>$B157,$B157-SUM($D157:O157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:P157)+$B157/$C157)>$B157,$B157-SUM($D157:P157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:Q157)+$B157/$C157)>$B157,$B157-SUM($D157:Q157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:R157)+$B157/$C157)>$B157,$B157-SUM($D157:R157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:S157)+$B157/$C157)>$B157,$B157-SUM($D157:S157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:T157)+$B157/$C157)>$B157,$B157-SUM($D157:T157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:U157)+$B157/$C157)>$B157,$B157-SUM($D157:U157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:V157)+$B157/$C157)>$B157,$B157-SUM($D157:V157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:W157)+$B157/$C157)>$B157,$B157-SUM($D157:W157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:X157)+$B157/$C157)>$B157,$B157-SUM($D157:X157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:Y157)+$B157/$C157)>$B157,$B157-SUM($D157:Y157),$B157/$C157)","v":0},{"$f":"IF((SUM($D157:Z157)+$B157/$C157)>$B157,$B157-SUM($D157:Z157),$B157/$C157)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2007,6701.6182702386204,5.5,{"$f":"IF(C158<1,B158,B158/C158)","v":1218.4760491342947},{"$f":"IF((SUM($D158:D158)+$B158/$C158)>$B158,$B158-SUM($D158:D158),$B158/$C158)","v":1218.4760491342947},{"$f":"IF((SUM($D158:E158)+$B158/$C158)>$B158,$B158-SUM($D158:E158),$B158/$C158)","v":1218.4760491342947},{"$f":"IF((SUM($D158:F158)+$B158/$C158)>$B158,$B158-SUM($D158:F158),$B158/$C158)","v":1218.4760491342947},{"$f":"IF((SUM($D158:G158)+$B158/$C158)>$B158,$B158-SUM($D158:G158),$B158/$C158)","v":1218.4760491342947},{"$f":"IF((SUM($D158:H158)+$B158/$C158)>$B158,$B158-SUM($D158:H158),$B158/$C158)","v":609.23802456714657},{"$f":"IF((SUM($D158:I158)+$B158/$C158)>$B158,$B158-SUM($D158:I158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:J158)+$B158/$C158)>$B158,$B158-SUM($D158:J158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:K158)+$B158/$C158)>$B158,$B158-SUM($D158:K158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:L158)+$B158/$C158)>$B158,$B158-SUM($D158:L158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:M158)+$B158/$C158)>$B158,$B158-SUM($D158:M158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:N158)+$B158/$C158)>$B158,$B158-SUM($D158:N158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:O158)+$B158/$C158)>$B158,$B158-SUM($D158:O158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:P158)+$B158/$C158)>$B158,$B158-SUM($D158:P158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:Q158)+$B158/$C158)>$B158,$B158-SUM($D158:Q158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:R158)+$B158/$C158)>$B158,$B158-SUM($D158:R158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:S158)+$B158/$C158)>$B158,$B158-SUM($D158:S158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:T158)+$B158/$C158)>$B158,$B158-SUM($D158:T158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:U158)+$B158/$C158)>$B158,$B158-SUM($D158:U158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:V158)+$B158/$C158)>$B158,$B158-SUM($D158:V158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:W158)+$B158/$C158)>$B158,$B158-SUM($D158:W158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:X158)+$B158/$C158)>$B158,$B158-SUM($D158:X158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:Y158)+$B158/$C158)>$B158,$B158-SUM($D158:Y158),$B158/$C158)","v":0},{"$f":"IF((SUM($D158:Z158)+$B158/$C158)>$B158,$B158-SUM($D158:Z158),$B158/$C158)","v":0},null,null,1295.3030383609212,1331.4117232974356,1378.2761867256779,1405.8968415076604,718.13984045577388,0,0,0,0,0,0]
[2008,17932.348328654807,6.5,{"$f":"IF(C159<1,B159,B159/C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:D159)+$B159/$C159)>$B159,$B159-SUM($D159:D159),$B159/$C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:E159)+$B159/$C159)>$B159,$B159-SUM($D159:E159),$B159/$C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:F159)+$B159/$C159)>$B159,$B159-SUM($D159:F159),$B159/$C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:G159)+$B159/$C159)>$B159,$B159-SUM($D159:G159),$B159/$C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:H159)+$B159/$C159)>$B159,$B159-SUM($D159:H159),$B159/$C159)","v":2758.8228197930471},{"$f":"IF((SUM($D159:I159)+$B159/$C159)>$B159,$B159-SUM($D159:I159),$B159/$C159)","v":1379.4114098965256},{"$f":"IF((SUM($D159:J159)+$B159/$C159)>$B159,$B159-SUM($D159:J159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:K159)+$B159/$C159)>$B159,$B159-SUM($D159:K159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:L159)+$B159/$C159)>$B159,$B159-SUM($D159:L159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:M159)+$B159/$C159)>$B159,$B159-SUM($D159:M159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:N159)+$B159/$C159)>$B159,$B159-SUM($D159:N159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:O159)+$B159/$C159)>$B159,$B159-SUM($D159:O159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:P159)+$B159/$C159)>$B159,$B159-SUM($D159:P159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:Q159)+$B159/$C159)>$B159,$B159-SUM($D159:Q159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:R159)+$B159/$C159)>$B159,$B159-SUM($D159:R159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:S159)+$B159/$C159)>$B159,$B159-SUM($D159:S159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:T159)+$B159/$C159)>$B159,$B159-SUM($D159:T159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:U159)+$B159/$C159)>$B159,$B159-SUM($D159:U159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:V159)+$B159/$C159)>$B159,$B159-SUM($D159:V159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:W159)+$B159/$C159)>$B159,$B159-SUM($D159:W159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:X159)+$B159/$C159)>$B159,$B159-SUM($D159:X159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:Y159)+$B159/$C159)>$B159,$B159-SUM($D159:Y159),$B159/$C159)","v":0},{"$f":"IF((SUM($D159:Z159)+$B159/$C159)>$B159,$B159-SUM($D159:Z159),$B159/$C159)","v":0},null,null,2932.7712951898343,3014.5270786263245,3120.6356486183649,3183.1731870166768,3251.9647490150523,1663.5050446884716,0,0,0,0,0]
[null,{"$f":"SUM(B157:B159)","v":24633.966598893428},null,{"$f":"SUM(D157:D159)","v":3977.2988689273416},{"$f":"SUM(E157:E159)","v":3977.2988689273416},3977.2988689273416,3977.2988689273416,3977.2988689273416,3368.0608443601936,1379.4114098965256,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X157:X159)","v":0},{"$f":"SUM(Y157:Y159)","v":0},{"$f":"SUM(Z157:Z159)","v":0},{"$f":"SUM(AA157:AA159)","v":0},null,null,4228.074333550755,4345.9388019237604,4498.9118353440426,4589.0700285243365,3970.1045894708259,1663.5050446884716,0,0,0,0,0]
[]
[]
["Total",{"$f":"SUM(B136,B144,B152,B160)","v":35066.338136993989},null,{"$f":"SUM(D136,D144,D152,D160)","v":5582.2791055581965},5582.2791055581965,5582.2791055581965,5582.2791055581965,5582.2791055581965,4973.0410809910491,2181.9015282119526,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(X136,X144,X152,X160)","v":0},{"$f":"SUM(Y136,Y144,Y152,Y160)","v":0},{"$f":"SUM(Z136,Z144,Z152,Z160)","v":0},{"$f":"SUM(AA136,AA144,AA152,AA160)","v":0},null,null,{"$f":"E163*AD$16","v":5934.2513064130635},6099.678240814852,6314.3812833363218,6440.9214842543806,5861.9764106488556,2631.2702455218473,0,0,0,0,0]
[]
[]
[]
["Regulatory depreciation on AMI Capex 2009-15"]
[{"$f":"$A$4","v":"($000 Real 2008)"}]
["RAB AMI Capex 2009-11",null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Opening asset base",null,null,0,{"$f":"D173","v":65204.93782716916},{"$f":"E173","v":107424.27662504147},150564.93029408081,179157.65357344475,200226.94708627454,195824.21483421844,170610.14557897203,152180.33267645421,136692.55457399972,120983.74175676686,107618.68835302623,96749.858834577142,83933.329609920009,71694.826374779848,59724.079479270134,47956.936051663353,37041.053490417391,28071.582125510067,21866.281986898954,{"$f":"W173","v":18737.182107569744},{"$f":"X173","v":17913.093756986957},{"$f":"Y173","v":17848.163930635546},{"$f":"Z173","v":17848.163930635546},null,null,{"$f":"E170*AD$16","v":69316.220161795209},117381.00339924141,170311.15066051765,206714.92022332631,236017.68444713368,236154.75913260525,211045.53074845875,193094.91321106572,177909.09958051241,161518.14260940792,147374.71968891585]
["Net Capex",null,null,{"$f":"D186","v":70127.632714048974},{"$f":"E186","v":55532.252915776997},63664.79599759962,55652.646307536234,52855.81399566045,25170.636034810479,5696.4835453685228,8503.8848828451919,4798.7410242132655,853.68752997031515,1110.1433468217349,2581.7071467850806,0,0,0,0,0,0,0,0,{"$f":"X186","v":0},{"$f":"Y186","v":0},{"$f":"Z186","v":0},{"$f":"AA186","v":0},null,null,59033.65600000001,69565.631440000099,62951.354020000013,60985.870017396897,29669.90866837616,6869.6902510152822,10519.344511625919,6088.9108684161083,1111.097676486173,1482.0858472812884,3535.4302575052984]
["Regulatory depreciation",null,null,{"$f":"D291","v":4922.6948868798117},{"$f":"E291","v":13312.914117904684},20524.142328560283,27059.923028172274,31786.520482830681,29573.368286866593,30910.552800614943,26933.697785363001,20286.519126667754,16562.500347203168,14475.196750562358,13450.536665234164,12816.529224657126,12238.503235140159,11970.746895509716,11767.143427606779,10915.882561245962,8969.4713649073256,6205.3001386111137,3129.0998793292088,{"$f":"X291","v":824.0883505827893},{"$f":"Y291","v":64.929826351411066},{"$f":"Z291","v":0},{"$f":"AA291","v":0},null,null,14152.316016889847,22426.443036188506,30608.765392522739,36675.787579969772,34859.633061083689,37276.667532994747,33317.107402029636,25740.669515073409,21556.547339070039,19324.967628766532,18419.375863435976]
["Closing asset base",null,null,{"$f":"D170+D171-D172","v":65204.93782716916},{"$f":"E170+E171-E172","v":107424.27662504147},150564.93029408081,179157.65357344475,200226.94708627454,195824.21483421844,170610.14557897203,152180.33267645421,136692.55457399972,120983.74175676686,107618.68835302623,96749.858834577142,83933.329609920009,71694.826374779848,59724.079479270134,47956.936051663353,37041.053490417391,28071.582125510067,21866.281986898954,18737.182107569744,{"$f":"X170+X171-X172","v":17913.093756986957},{"$f":"Y170+Y171-Y172","v":17848.163930635546},{"$f":"Z170+Z171-Z172","v":17848.163930635546},{"$f":"AA170+AA171-AA172","v":17848.163930635546},null,null,114197.56014490538,164520.19180305299,202653.73928799492,231025.00266075344,230827.96005442616,205747.78185062579,188247.76785805501,173443.15456440841,157463.64991792856,143675.26082792267,132490.77408298515]
["Check",null,{"$f":"SUM(D174:K174)","v":17848.163930635492},{"$f":"IF(ABS(SUM(D171:AA171)-SUM(D172:AA172))<0.001,0,ABS(SUM(D171:AA171)-SUM(D172:AA172)))","v":17848.163930635492},{"$f":"IF(ABS(D171-D186)<0.001,0,ABS(D171-D186))","v":0},0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["Net Capex",null,null,{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
["Accumulation Meters",null,null,3685.952139687688,3375.6062775800715,3675.2026297864968,733.67970130434765,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E180*AD$16","v":3588.4440000000004},4015.8424699999996,829.89998999999989,0,0,0,0,0,0,0,0]
["Manually read interval meters",null,null,0,0,1617.6412033467964,1143.53162884058,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1767.573899999999,1293.5029900000004,0,0,0,0,0,0,0,0]
["Remotely read interval meters & transformers",null,null,6108.1040370881055,19429.721953736658,38962.61393642248,43962.522852463771,48323.484925993296,20826.860936399109,1947.8947905423263,2397.4696266865012,841.40060286400069,484.87898148013869,493.83417599992617,494.38776837821626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20654.799000000003,42573.9028700001,49728.099620000008,55756.397408357443,24549.680070751754,2349.0691662704326,2965.68089840329,1067.6161204824364,631.08326030989087,659.28841104052083,677.02236384225034]
["IT",null,null,60237.407898426332,32381.535086595497,7671.0378833929599,7049.5445210144935,1515.4682636465366,3428.9821940914162,3554.5513242933425,5989.8779205609471,3900.4929405698776,368.80854849017646,616.30917082180872,2087.3193784068644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34423.246000000006,8382.0357199999999,7974.074950000002,1748.5711325877198,4041.9156823641401,4286.6211031338489,7409.5063958439432,4949.1634864604748,480.01441617628205,822.79743624076741,2858.4078936630481]
["Communications",null,null,0,0,2082.9823798845928,370.27767362318843,914.67994635118589,914.79290431995548,194.03743053285388,116.53733559774305,56.847480779386856,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,2276.0456899999995,418.83868000000007,1055.3721170630884,1078.3129152602685,233.99998161100052,144.15721737868483,72.131261473197043,0,0,0]
["Other",null,null,96.168638846846846,345.38959786476875,9655.3179647663019,2393.0899302898547,2102.1808596694291,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,367.16700000000009,10550.230790000001,2706.9377899999999,2425.5293593886413,0,0,0,0,0,0,0]
[null,null,null,{"$f":"SUM(D180:D185)","v":70127.632714048974},55532.252915776997,63664.79599759962,55652.646307536234,52855.81399566045,25170.636034810479,5696.4835453685228,8503.8848828451919,4798.7410242132655,853.68752997031515,1110.1433468217349,2581.7071467850806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59033.65600000001,69565.631440000099,62951.354020000013,60985.870017396897,29669.90866837616,6869.6902510152822,10519.344511625919,6088.9108684161083,1111.097676486173,1482.0858472812884,3535.4302575052984]
[]
[]
["Accumulation Meters","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E190*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$180","v":3685.952139687688},4.5,{"$f":"IF($C191=1,$B191,$B191/2/$C191)","v":409.55023774307642},{"$f":"IF((SUM($D191:D191)+$B191/$C191)>$B191,$B191-SUM($D191:D191),$B191/$C191)","v":819.10047548615285},{"$f":"IF((SUM($D191:E191)+$B191/$C191)>$B191,$B191-SUM($D191:E191),$B191/$C191)","v":819.10047548615285},{"$f":"IF((SUM($D191:F191)+$B191/$C191)>$B191,$B191-SUM($D191:F191),$B191/$C191)","v":819.10047548615285},{"$f":"IF((SUM($D191:G191)+$B191/$C191)>$B191,$B191-SUM($D191:G191),$B191/$C191)","v":819.10047548615285},{"$f":"IF((SUM($D191:H191)+$B191/$C191)>$B191,$B191-SUM($D191:H191),$B191/$C191)","v":4.5474735088646412E-13},{"$f":"IF((SUM($D191:I191)+$B191/$C191)>$B191,$B191-SUM($D191:I191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:J191)+$B191/$C191)>$B191,$B191-SUM($D191:J191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:K191)+$B191/$C191)>$B191,$B191-SUM($D191:K191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:L191)+$B191/$C191)>$B191,$B191-SUM($D191:L191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:M191)+$B191/$C191)>$B191,$B191-SUM($D191:M191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:N191)+$B191/$C191)>$B191,$B191-SUM($D191:N191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:O191)+$B191/$C191)>$B191,$B191-SUM($D191:O191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:P191)+$B191/$C191)>$B191,$B191-SUM($D191:P191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:Q191)+$B191/$C191)>$B191,$B191-SUM($D191:Q191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:R191)+$B191/$C191)>$B191,$B191-SUM($D191:R191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:S191)+$B191/$C191)>$B191,$B191-SUM($D191:S191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:T191)+$B191/$C191)>$B191,$B191-SUM($D191:T191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:U191)+$B191/$C191)>$B191,$B191-SUM($D191:U191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:V191)+$B191/$C191)>$B191,$B191-SUM($D191:V191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:W191)+$B191/$C191)>$B191,$B191-SUM($D191:W191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:X191)+$B191/$C191)>$B191,$B191-SUM($D191:X191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:Y191)+$B191/$C191)>$B191,$B191-SUM($D191:Y191),$B191/$C191)","v":0},{"$f":"IF((SUM($D191:Z191)+$B191/$C191)>$B191,$B191-SUM($D191:Z191),$B191/$C191)","v":0},null,null,870.74615489889891,895.01962422288966,926.5234886646648,945.09101937750461,5.3603382724726552E-13,0,0,0,0,0,0]
[2010,{"$f":"E$180","v":3375.6062775800715},3.5,null,{"$f":"IF($C192=1,$B192,$B192/2/$C192)","v":482.22946822572447},{"$f":"IF((SUM($D192:E192)+$B192/$C192)>$B192,$B192-SUM($D192:E192),$B192/$C192)","v":964.45893645144895},{"$f":"IF((SUM($D192:F192)+$B192/$C192)>$B192,$B192-SUM($D192:F192),$B192/$C192)","v":964.45893645144895},{"$f":"IF((SUM($D192:G192)+$B192/$C192)>$B192,$B192-SUM($D192:G192),$B192/$C192)","v":964.45893645144895},{"$f":"IF((SUM($D192:H192)+$B192/$C192)>$B192,$B192-SUM($D192:H192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:I192)+$B192/$C192)>$B192,$B192-SUM($D192:I192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:J192)+$B192/$C192)>$B192,$B192-SUM($D192:J192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:K192)+$B192/$C192)>$B192,$B192-SUM($D192:K192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:L192)+$B192/$C192)>$B192,$B192-SUM($D192:L192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:M192)+$B192/$C192)>$B192,$B192-SUM($D192:M192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:N192)+$B192/$C192)>$B192,$B192-SUM($D192:N192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:O192)+$B192/$C192)>$B192,$B192-SUM($D192:O192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:P192)+$B192/$C192)>$B192,$B192-SUM($D192:P192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:Q192)+$B192/$C192)>$B192,$B192-SUM($D192:Q192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:R192)+$B192/$C192)>$B192,$B192-SUM($D192:R192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:S192)+$B192/$C192)>$B192,$B192-SUM($D192:S192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:T192)+$B192/$C192)>$B192,$B192-SUM($D192:T192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:U192)+$B192/$C192)>$B192,$B192-SUM($D192:U192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:V192)+$B192/$C192)>$B192,$B192-SUM($D192:V192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:W192)+$B192/$C192)>$B192,$B192-SUM($D192:W192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:X192)+$B192/$C192)>$B192,$B192-SUM($D192:X192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:Y192)+$B192/$C192)>$B192,$B192-SUM($D192:Y192),$B192/$C192)","v":0},{"$f":"IF((SUM($D192:Z192)+$B192/$C192)>$B192,$B192-SUM($D192:Z192),$B192/$C192)","v":0},null,null,512.63485714285719,1053.850779867819,1090.9453543467212,1112.8078992478293,0,0,0,0,0,0,0]
[2011,{"$f":"F$180","v":3675.2026297864968},2.5,null,null,{"$f":"IF($C193=1,$B193,$B193/2/$C193)","v":735.04052595729934},{"$f":"IF((SUM($D193:F193)+$B193/$C193)>$B193,$B193-SUM($D193:F193),$B193/$C193)","v":1470.0810519145987},{"$f":"IF((SUM($D193:G193)+$B193/$C193)>$B193,$B193-SUM($D193:G193),$B193/$C193)","v":1470.0810519145987},{"$f":"IF((SUM($D193:H193)+$B193/$C193)>$B193,$B193-SUM($D193:H193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:I193)+$B193/$C193)>$B193,$B193-SUM($D193:I193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:J193)+$B193/$C193)>$B193,$B193-SUM($D193:J193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:K193)+$B193/$C193)>$B193,$B193-SUM($D193:K193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:L193)+$B193/$C193)>$B193,$B193-SUM($D193:L193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:M193)+$B193/$C193)>$B193,$B193-SUM($D193:M193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:N193)+$B193/$C193)>$B193,$B193-SUM($D193:N193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:O193)+$B193/$C193)>$B193,$B193-SUM($D193:O193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:P193)+$B193/$C193)>$B193,$B193-SUM($D193:P193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:Q193)+$B193/$C193)>$B193,$B193-SUM($D193:Q193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:R193)+$B193/$C193)>$B193,$B193-SUM($D193:R193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:S193)+$B193/$C193)>$B193,$B193-SUM($D193:S193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:T193)+$B193/$C193)>$B193,$B193-SUM($D193:T193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:U193)+$B193/$C193)>$B193,$B193-SUM($D193:U193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:V193)+$B193/$C193)>$B193,$B193-SUM($D193:V193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:W193)+$B193/$C193)>$B193,$B193-SUM($D193:W193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:X193)+$B193/$C193)>$B193,$B193-SUM($D193:X193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:Y193)+$B193/$C193)>$B193,$B193-SUM($D193:Y193),$B193/$C193)","v":0},{"$f":"IF((SUM($D193:Z193)+$B193/$C193)>$B193,$B193-SUM($D193:Z193),$B193/$C193)","v":0},null,null,null,{"$f":"F193*AE$16","v":803.1684939999999},1662.8785669197921,1696.2026534008646,0,0,0,0,0,0,0]
[2012,{"$f":"G$180","v":733.67970130434765},1.5,null,null,null,{"$f":"IF($C194=1,$B194,$B194/2/$C194)","v":244.55990043478255},{"$f":"IF((SUM($D194:G194)+$B194/$C194)>$B194,$B194-SUM($D194:G194),$B194/$C194)","v":489.1198008695651},{"$f":"IF((SUM($D194:H194)+$B194/$C194)>$B194,$B194-SUM($D194:H194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:I194)+$B194/$C194)>$B194,$B194-SUM($D194:I194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:J194)+$B194/$C194)>$B194,$B194-SUM($D194:J194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:K194)+$B194/$C194)>$B194,$B194-SUM($D194:K194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:L194)+$B194/$C194)>$B194,$B194-SUM($D194:L194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:M194)+$B194/$C194)>$B194,$B194-SUM($D194:M194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:N194)+$B194/$C194)>$B194,$B194-SUM($D194:N194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:O194)+$B194/$C194)>$B194,$B194-SUM($D194:O194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:P194)+$B194/$C194)>$B194,$B194-SUM($D194:P194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:Q194)+$B194/$C194)>$B194,$B194-SUM($D194:Q194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:R194)+$B194/$C194)>$B194,$B194-SUM($D194:R194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:S194)+$B194/$C194)>$B194,$B194-SUM($D194:S194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:T194)+$B194/$C194)>$B194,$B194-SUM($D194:T194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:U194)+$B194/$C194)>$B194,$B194-SUM($D194:U194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:V194)+$B194/$C194)>$B194,$B194-SUM($D194:V194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:W194)+$B194/$C194)>$B194,$B194-SUM($D194:W194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:X194)+$B194/$C194)>$B194,$B194-SUM($D194:X194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:Y194)+$B194/$C194)>$B194,$B194-SUM($D194:Y194),$B194/$C194)","v":0},{"$f":"IF((SUM($D194:Z194)+$B194/$C194)>$B194,$B194-SUM($D194:Z194),$B194/$C194)","v":0},null,null,null,null,{"$f":"G194*AF$16","v":276.63332999999994},564.35412386639985,0,0,0,0,0,0,0]
[2013,{"$f":"H$180","v":0},1,null,null,null,null,{"$f":"IF($C195=1,$B195,$B195/2/$C195)","v":0},{"$f":"IF((SUM($D195:H195)+$B195/$C195)>$B195,$B195-SUM($D195:H195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:I195)+$B195/$C195)>$B195,$B195-SUM($D195:I195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:J195)+$B195/$C195)>$B195,$B195-SUM($D195:J195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:K195)+$B195/$C195)>$B195,$B195-SUM($D195:K195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:L195)+$B195/$C195)>$B195,$B195-SUM($D195:L195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:M195)+$B195/$C195)>$B195,$B195-SUM($D195:M195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:N195)+$B195/$C195)>$B195,$B195-SUM($D195:N195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:O195)+$B195/$C195)>$B195,$B195-SUM($D195:O195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:P195)+$B195/$C195)>$B195,$B195-SUM($D195:P195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:Q195)+$B195/$C195)>$B195,$B195-SUM($D195:Q195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:R195)+$B195/$C195)>$B195,$B195-SUM($D195:R195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:S195)+$B195/$C195)>$B195,$B195-SUM($D195:S195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:T195)+$B195/$C195)>$B195,$B195-SUM($D195:T195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:U195)+$B195/$C195)>$B195,$B195-SUM($D195:U195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:V195)+$B195/$C195)>$B195,$B195-SUM($D195:V195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:W195)+$B195/$C195)>$B195,$B195-SUM($D195:W195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:X195)+$B195/$C195)>$B195,$B195-SUM($D195:X195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:Y195)+$B195/$C195)>$B195,$B195-SUM($D195:Y195),$B195/$C195)","v":0},{"$f":"IF((SUM($D195:Z195)+$B195/$C195)>$B195,$B195-SUM($D195:Z195),$B195/$C195)","v":0},null,null,null,null,null,{"$f":"H195*AG$16","v":0},0,0,0,0,0,0,0]
[2014,{"$f":"I$180","v":0},1,null,null,null,null,null,{"$f":"IF($C196=1,$B196,$B196/2/$C196)","v":0},{"$f":"IF((SUM($D196:I196)+$B196/$C196)>$B196,$B196-SUM($D196:I196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:J196)+$B196/$C196)>$B196,$B196-SUM($D196:J196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:K196)+$B196/$C196)>$B196,$B196-SUM($D196:K196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:L196)+$B196/$C196)>$B196,$B196-SUM($D196:L196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:M196)+$B196/$C196)>$B196,$B196-SUM($D196:M196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:N196)+$B196/$C196)>$B196,$B196-SUM($D196:N196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:O196)+$B196/$C196)>$B196,$B196-SUM($D196:O196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:P196)+$B196/$C196)>$B196,$B196-SUM($D196:P196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:Q196)+$B196/$C196)>$B196,$B196-SUM($D196:Q196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:R196)+$B196/$C196)>$B196,$B196-SUM($D196:R196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:S196)+$B196/$C196)>$B196,$B196-SUM($D196:S196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:T196)+$B196/$C196)>$B196,$B196-SUM($D196:T196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:U196)+$B196/$C196)>$B196,$B196-SUM($D196:U196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:V196)+$B196/$C196)>$B196,$B196-SUM($D196:V196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:W196)+$B196/$C196)>$B196,$B196-SUM($D196:W196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:X196)+$B196/$C196)>$B196,$B196-SUM($D196:X196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:Y196)+$B196/$C196)>$B196,$B196-SUM($D196:Y196),$B196/$C196)","v":0},{"$f":"IF((SUM($D196:Z196)+$B196/$C196)>$B196,$B196-SUM($D196:Z196),$B196/$C196)","v":0},null,null,null,null,null,null,{"$f":"I196*AH$16","v":0},0,0,0,0,0,0]
[2015,{"$f":"J$180","v":0},1,null,null,null,null,null,null,{"$f":"IF($C197=1,$B197,$B197/2/$C197)","v":0},{"$f":"IF((SUM($D197:J197)+$B197/$C197)>$B197,$B197-SUM($D197:J197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:K197)+$B197/$C197)>$B197,$B197-SUM($D197:K197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:L197)+$B197/$C197)>$B197,$B197-SUM($D197:L197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:M197)+$B197/$C197)>$B197,$B197-SUM($D197:M197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:N197)+$B197/$C197)>$B197,$B197-SUM($D197:N197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:O197)+$B197/$C197)>$B197,$B197-SUM($D197:O197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:P197)+$B197/$C197)>$B197,$B197-SUM($D197:P197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:Q197)+$B197/$C197)>$B197,$B197-SUM($D197:Q197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:R197)+$B197/$C197)>$B197,$B197-SUM($D197:R197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:S197)+$B197/$C197)>$B197,$B197-SUM($D197:S197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:T197)+$B197/$C197)>$B197,$B197-SUM($D197:T197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:U197)+$B197/$C197)>$B197,$B197-SUM($D197:U197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:V197)+$B197/$C197)>$B197,$B197-SUM($D197:V197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:W197)+$B197/$C197)>$B197,$B197-SUM($D197:W197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:X197)+$B197/$C197)>$B197,$B197-SUM($D197:X197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:Y197)+$B197/$C197)>$B197,$B197-SUM($D197:Y197),$B197/$C197)","v":0},{"$f":"IF((SUM($D197:Z197)+$B197/$C197)>$B197,$B197-SUM($D197:Z197),$B197/$C197)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A197+1","v":2016},{"$f":"K$180","v":0},{"$f":"C197","v":1},null,null,null,null,null,null,null,{"$f":"IF($C198=1,$B198,$B198/2/$C198)","v":0},{"$f":"IF((SUM($D198:K198)+$B198/$C198)>$B198,$B198-SUM($D198:K198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:L198)+$B198/$C198)>$B198,$B198-SUM($D198:L198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:M198)+$B198/$C198)>$B198,$B198-SUM($D198:M198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:N198)+$B198/$C198)>$B198,$B198-SUM($D198:N198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:O198)+$B198/$C198)>$B198,$B198-SUM($D198:O198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:P198)+$B198/$C198)>$B198,$B198-SUM($D198:P198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:Q198)+$B198/$C198)>$B198,$B198-SUM($D198:Q198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:R198)+$B198/$C198)>$B198,$B198-SUM($D198:R198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:S198)+$B198/$C198)>$B198,$B198-SUM($D198:S198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:T198)+$B198/$C198)>$B198,$B198-SUM($D198:T198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:U198)+$B198/$C198)>$B198,$B198-SUM($D198:U198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:V198)+$B198/$C198)>$B198,$B198-SUM($D198:V198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:W198)+$B198/$C198)>$B198,$B198-SUM($D198:W198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:X198)+$B198/$C198)>$B198,$B198-SUM($D198:X198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:Y198)+$B198/$C198)>$B198,$B198-SUM($D198:Y198),$B198/$C198)","v":0},{"$f":"IF((SUM($D198:Z198)+$B198/$C198)>$B198,$B198-SUM($D198:Z198),$B198/$C198)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A198+1","v":2017},{"$f":"L$180","v":0},{"$f":"C198","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C199=1,$B199,$B199/2/$C199)","v":0},{"$f":"IF((SUM($D199:L199)+$B199/$C199)>$B199,$B199-SUM($D199:L199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:M199)+$B199/$C199)>$B199,$B199-SUM($D199:M199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:N199)+$B199/$C199)>$B199,$B199-SUM($D199:N199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:O199)+$B199/$C199)>$B199,$B199-SUM($D199:O199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:P199)+$B199/$C199)>$B199,$B199-SUM($D199:P199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:Q199)+$B199/$C199)>$B199,$B199-SUM($D199:Q199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:R199)+$B199/$C199)>$B199,$B199-SUM($D199:R199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:S199)+$B199/$C199)>$B199,$B199-SUM($D199:S199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:T199)+$B199/$C199)>$B199,$B199-SUM($D199:T199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:U199)+$B199/$C199)>$B199,$B199-SUM($D199:U199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:V199)+$B199/$C199)>$B199,$B199-SUM($D199:V199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:W199)+$B199/$C199)>$B199,$B199-SUM($D199:W199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:X199)+$B199/$C199)>$B199,$B199-SUM($D199:X199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:Y199)+$B199/$C199)>$B199,$B199-SUM($D199:Y199),$B199/$C199)","v":0},{"$f":"IF((SUM($D199:Z199)+$B199/$C199)>$B199,$B199-SUM($D199:Z199),$B199/$C199)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2018,{"$f":"M$180","v":0},1,null,null,null,null,null,null,null,null,null,{"$f":"IF($C200=1,$B200,$B200/2/$C200)","v":0},{"$f":"IF((SUM($D200:M200)+$B200/$C200)>$B200,$B200-SUM($D200:M200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:N200)+$B200/$C200)>$B200,$B200-SUM($D200:N200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:O200)+$B200/$C200)>$B200,$B200-SUM($D200:O200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:P200)+$B200/$C200)>$B200,$B200-SUM($D200:P200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:Q200)+$B200/$C200)>$B200,$B200-SUM($D200:Q200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:R200)+$B200/$C200)>$B200,$B200-SUM($D200:R200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:S200)+$B200/$C200)>$B200,$B200-SUM($D200:S200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:T200)+$B200/$C200)>$B200,$B200-SUM($D200:T200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:U200)+$B200/$C200)>$B200,$B200-SUM($D200:U200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:V200)+$B200/$C200)>$B200,$B200-SUM($D200:V200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:W200)+$B200/$C200)>$B200,$B200-SUM($D200:W200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:X200)+$B200/$C200)>$B200,$B200-SUM($D200:X200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:Y200)+$B200/$C200)>$B200,$B200-SUM($D200:Y200),$B200/$C200)","v":0},{"$f":"IF((SUM($D200:Z200)+$B200/$C200)>$B200,$B200-SUM($D200:Z200),$B200/$C200)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2019,{"$f":"N$180","v":0},1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C201=1,$B201,$B201/2/$C201)","v":0},{"$f":"IF((SUM($D201:N201)+$B201/$C201)>$B201,$B201-SUM($D201:N201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:O201)+$B201/$C201)>$B201,$B201-SUM($D201:O201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:P201)+$B201/$C201)>$B201,$B201-SUM($D201:P201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:Q201)+$B201/$C201)>$B201,$B201-SUM($D201:Q201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:R201)+$B201/$C201)>$B201,$B201-SUM($D201:R201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:S201)+$B201/$C201)>$B201,$B201-SUM($D201:S201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:T201)+$B201/$C201)>$B201,$B201-SUM($D201:T201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:U201)+$B201/$C201)>$B201,$B201-SUM($D201:U201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:V201)+$B201/$C201)>$B201,$B201-SUM($D201:V201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:W201)+$B201/$C201)>$B201,$B201-SUM($D201:W201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:X201)+$B201/$C201)>$B201,$B201-SUM($D201:X201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:Y201)+$B201/$C201)>$B201,$B201-SUM($D201:Y201),$B201/$C201)","v":0},{"$f":"IF((SUM($D201:Z201)+$B201/$C201)>$B201,$B201-SUM($D201:Z201),$B201/$C201)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A201+1","v":2020},{"$f":"O$180","v":0},1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C202=1,$B202,$B202/2/$C202)","v":0},{"$f":"IF((SUM($D202:O202)+$B202/$C202)>$B202,$B202-SUM($D202:O202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:P202)+$B202/$C202)>$B202,$B202-SUM($D202:P202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:Q202)+$B202/$C202)>$B202,$B202-SUM($D202:Q202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:R202)+$B202/$C202)>$B202,$B202-SUM($D202:R202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:S202)+$B202/$C202)>$B202,$B202-SUM($D202:S202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:T202)+$B202/$C202)>$B202,$B202-SUM($D202:T202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:U202)+$B202/$C202)>$B202,$B202-SUM($D202:U202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:V202)+$B202/$C202)>$B202,$B202-SUM($D202:V202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:W202)+$B202/$C202)>$B202,$B202-SUM($D202:W202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:X202)+$B202/$C202)>$B202,$B202-SUM($D202:X202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:Y202)+$B202/$C202)>$B202,$B202-SUM($D202:Y202),$B202/$C202)","v":0},{"$f":"IF((SUM($D202:Z202)+$B202/$C202)>$B202,$B202-SUM($D202:Z202),$B202/$C202)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B191:B202)","v":11470.440748358604},null,{"$f":"SUM(D191:D197)","v":409.55023774307642},1301.3299437118774,2518.5999378949014,3498.2003642869831,3742.7602647217659,4.5474735088646412E-13,0,{"$f":"SUM(K191:K198)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"E203*AD$16","v":1383.3810120417561},{"$f":"F203*AE$16","v":2752.0388980907087},{"$f":"G203*AF$16","v":3956.9807399311781},{"$f":"H203*AG$16","v":4318.4556958925987},5.3603382724726552E-13,0,0,0,0,0,0]
[]
[]
["Manually read interval meters","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E207*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$181","v":0},4.5,{"$f":"IF($C208=1,$B208,$B208/2/$C208)","v":0},{"$f":"IF((SUM($D208:D208)+$B208/$C208)>$B208,$B208-SUM($D208:D208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:E208)+$B208/$C208)>$B208,$B208-SUM($D208:E208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:F208)+$B208/$C208)>$B208,$B208-SUM($D208:F208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:G208)+$B208/$C208)>$B208,$B208-SUM($D208:G208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:H208)+$B208/$C208)>$B208,$B208-SUM($D208:H208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:I208)+$B208/$C208)>$B208,$B208-SUM($D208:I208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:J208)+$B208/$C208)>$B208,$B208-SUM($D208:J208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:K208)+$B208/$C208)>$B208,$B208-SUM($D208:K208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:L208)+$B208/$C208)>$B208,$B208-SUM($D208:L208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:M208)+$B208/$C208)>$B208,$B208-SUM($D208:M208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:N208)+$B208/$C208)>$B208,$B208-SUM($D208:N208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:O208)+$B208/$C208)>$B208,$B208-SUM($D208:O208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:P208)+$B208/$C208)>$B208,$B208-SUM($D208:P208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:Q208)+$B208/$C208)>$B208,$B208-SUM($D208:Q208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:R208)+$B208/$C208)>$B208,$B208-SUM($D208:R208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:S208)+$B208/$C208)>$B208,$B208-SUM($D208:S208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:T208)+$B208/$C208)>$B208,$B208-SUM($D208:T208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:U208)+$B208/$C208)>$B208,$B208-SUM($D208:U208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:V208)+$B208/$C208)>$B208,$B208-SUM($D208:V208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:W208)+$B208/$C208)>$B208,$B208-SUM($D208:W208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:X208)+$B208/$C208)>$B208,$B208-SUM($D208:X208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:Y208)+$B208/$C208)>$B208,$B208-SUM($D208:Y208),$B208/$C208)","v":0},{"$f":"IF((SUM($D208:Z208)+$B208/$C208)>$B208,$B208-SUM($D208:Z208),$B208/$C208)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2010,{"$f":"E$181","v":0},3.5,null,{"$f":"IF($C209=1,$B209,$B209/2/$C209)","v":0},{"$f":"IF((SUM($D209:E209)+$B209/$C209)>$B209,$B209-SUM($D209:E209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:F209)+$B209/$C209)>$B209,$B209-SUM($D209:F209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:G209)+$B209/$C209)>$B209,$B209-SUM($D209:G209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:H209)+$B209/$C209)>$B209,$B209-SUM($D209:H209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:I209)+$B209/$C209)>$B209,$B209-SUM($D209:I209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:J209)+$B209/$C209)>$B209,$B209-SUM($D209:J209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:K209)+$B209/$C209)>$B209,$B209-SUM($D209:K209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:L209)+$B209/$C209)>$B209,$B209-SUM($D209:L209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:M209)+$B209/$C209)>$B209,$B209-SUM($D209:M209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:N209)+$B209/$C209)>$B209,$B209-SUM($D209:N209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:O209)+$B209/$C209)>$B209,$B209-SUM($D209:O209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:P209)+$B209/$C209)>$B209,$B209-SUM($D209:P209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:Q209)+$B209/$C209)>$B209,$B209-SUM($D209:Q209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:R209)+$B209/$C209)>$B209,$B209-SUM($D209:R209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:S209)+$B209/$C209)>$B209,$B209-SUM($D209:S209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:T209)+$B209/$C209)>$B209,$B209-SUM($D209:T209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:U209)+$B209/$C209)>$B209,$B209-SUM($D209:U209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:V209)+$B209/$C209)>$B209,$B209-SUM($D209:V209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:W209)+$B209/$C209)>$B209,$B209-SUM($D209:W209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:X209)+$B209/$C209)>$B209,$B209-SUM($D209:X209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:Y209)+$B209/$C209)>$B209,$B209-SUM($D209:Y209),$B209/$C209)","v":0},{"$f":"IF((SUM($D209:Z209)+$B209/$C209)>$B209,$B209-SUM($D209:Z209),$B209/$C209)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2011,{"$f":"F$181","v":1617.6412033467964},2.5,null,null,{"$f":"IF($C210=1,$B210,$B210/2/$C210)","v":323.52824066935926},{"$f":"IF((SUM($D210:F210)+$B210/$C210)>$B210,$B210-SUM($D210:F210),$B210/$C210)","v":647.05648133871853},{"$f":"IF((SUM($D210:G210)+$B210/$C210)>$B210,$B210-SUM($D210:G210),$B210/$C210)","v":647.05648133871853},{"$f":"IF((SUM($D210:H210)+$B210/$C210)>$B210,$B210-SUM($D210:H210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:I210)+$B210/$C210)>$B210,$B210-SUM($D210:I210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:J210)+$B210/$C210)>$B210,$B210-SUM($D210:J210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:K210)+$B210/$C210)>$B210,$B210-SUM($D210:K210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:L210)+$B210/$C210)>$B210,$B210-SUM($D210:L210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:M210)+$B210/$C210)>$B210,$B210-SUM($D210:M210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:N210)+$B210/$C210)>$B210,$B210-SUM($D210:N210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:O210)+$B210/$C210)>$B210,$B210-SUM($D210:O210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:P210)+$B210/$C210)>$B210,$B210-SUM($D210:P210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:Q210)+$B210/$C210)>$B210,$B210-SUM($D210:Q210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:R210)+$B210/$C210)>$B210,$B210-SUM($D210:R210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:S210)+$B210/$C210)>$B210,$B210-SUM($D210:S210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:T210)+$B210/$C210)>$B210,$B210-SUM($D210:T210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:U210)+$B210/$C210)>$B210,$B210-SUM($D210:U210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:V210)+$B210/$C210)>$B210,$B210-SUM($D210:V210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:W210)+$B210/$C210)>$B210,$B210-SUM($D210:W210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:X210)+$B210/$C210)>$B210,$B210-SUM($D210:X210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:Y210)+$B210/$C210)>$B210,$B210-SUM($D210:Y210),$B210/$C210)","v":0},{"$f":"IF((SUM($D210:Z210)+$B210/$C210)>$B210,$B210-SUM($D210:Z210),$B210/$C210)","v":0},null,null,null,{"$f":"F210*AE$16","v":353.51477999999975},731.91634774379645,746.58395135258206,0,0,0,0,0,0,0]
[2012,{"$f":"G$181","v":1143.53162884058},1.5,null,null,null,{"$f":"IF($C211=1,$B211,$B211/2/$C211)","v":381.17720961352666},{"$f":"IF((SUM($D211:G211)+$B211/$C211)>$B211,$B211-SUM($D211:G211),$B211/$C211)","v":762.35441922705331},{"$f":"IF((SUM($D211:H211)+$B211/$C211)>$B211,$B211-SUM($D211:H211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:I211)+$B211/$C211)>$B211,$B211-SUM($D211:I211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:J211)+$B211/$C211)>$B211,$B211-SUM($D211:J211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:K211)+$B211/$C211)>$B211,$B211-SUM($D211:K211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:L211)+$B211/$C211)>$B211,$B211-SUM($D211:L211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:M211)+$B211/$C211)>$B211,$B211-SUM($D211:M211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:N211)+$B211/$C211)>$B211,$B211-SUM($D211:N211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:O211)+$B211/$C211)>$B211,$B211-SUM($D211:O211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:P211)+$B211/$C211)>$B211,$B211-SUM($D211:P211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:Q211)+$B211/$C211)>$B211,$B211-SUM($D211:Q211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:R211)+$B211/$C211)>$B211,$B211-SUM($D211:R211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:S211)+$B211/$C211)>$B211,$B211-SUM($D211:S211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:T211)+$B211/$C211)>$B211,$B211-SUM($D211:T211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:U211)+$B211/$C211)>$B211,$B211-SUM($D211:U211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:V211)+$B211/$C211)>$B211,$B211-SUM($D211:V211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:W211)+$B211/$C211)>$B211,$B211-SUM($D211:W211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:X211)+$B211/$C211)>$B211,$B211-SUM($D211:X211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:Y211)+$B211/$C211)>$B211,$B211-SUM($D211:Y211),$B211/$C211)","v":0},{"$f":"IF((SUM($D211:Z211)+$B211/$C211)>$B211,$B211-SUM($D211:Z211),$B211/$C211)","v":0},null,null,null,null,{"$f":"G211*AF$16","v":431.16766333333351},879.61652661306687,0,0,0,0,0,0,0]
[2013,{"$f":"H$181","v":0},1,null,null,null,null,{"$f":"IF($C212=1,$B212,$B212/2/$C212)","v":0},{"$f":"IF((SUM($D212:H212)+$B212/$C212)>$B212,$B212-SUM($D212:H212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:I212)+$B212/$C212)>$B212,$B212-SUM($D212:I212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:J212)+$B212/$C212)>$B212,$B212-SUM($D212:J212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:K212)+$B212/$C212)>$B212,$B212-SUM($D212:K212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:L212)+$B212/$C212)>$B212,$B212-SUM($D212:L212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:M212)+$B212/$C212)>$B212,$B212-SUM($D212:M212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:N212)+$B212/$C212)>$B212,$B212-SUM($D212:N212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:O212)+$B212/$C212)>$B212,$B212-SUM($D212:O212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:P212)+$B212/$C212)>$B212,$B212-SUM($D212:P212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:Q212)+$B212/$C212)>$B212,$B212-SUM($D212:Q212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:R212)+$B212/$C212)>$B212,$B212-SUM($D212:R212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:S212)+$B212/$C212)>$B212,$B212-SUM($D212:S212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:T212)+$B212/$C212)>$B212,$B212-SUM($D212:T212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:U212)+$B212/$C212)>$B212,$B212-SUM($D212:U212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:V212)+$B212/$C212)>$B212,$B212-SUM($D212:V212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:W212)+$B212/$C212)>$B212,$B212-SUM($D212:W212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:X212)+$B212/$C212)>$B212,$B212-SUM($D212:X212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:Y212)+$B212/$C212)>$B212,$B212-SUM($D212:Y212),$B212/$C212)","v":0},{"$f":"IF((SUM($D212:Z212)+$B212/$C212)>$B212,$B212-SUM($D212:Z212),$B212/$C212)","v":0},null,null,null,null,null,{"$f":"H212*AG$16","v":0},0,0,0,0,0,0,0]
[2014,{"$f":"I$181","v":0},1,null,null,null,null,null,{"$f":"IF($C213=1,$B213,$B213/2/$C213)","v":0},{"$f":"IF((SUM($D213:I213)+$B213/$C213)>$B213,$B213-SUM($D213:I213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:J213)+$B213/$C213)>$B213,$B213-SUM($D213:J213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:K213)+$B213/$C213)>$B213,$B213-SUM($D213:K213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:L213)+$B213/$C213)>$B213,$B213-SUM($D213:L213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:M213)+$B213/$C213)>$B213,$B213-SUM($D213:M213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:N213)+$B213/$C213)>$B213,$B213-SUM($D213:N213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:O213)+$B213/$C213)>$B213,$B213-SUM($D213:O213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:P213)+$B213/$C213)>$B213,$B213-SUM($D213:P213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:Q213)+$B213/$C213)>$B213,$B213-SUM($D213:Q213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:R213)+$B213/$C213)>$B213,$B213-SUM($D213:R213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:S213)+$B213/$C213)>$B213,$B213-SUM($D213:S213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:T213)+$B213/$C213)>$B213,$B213-SUM($D213:T213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:U213)+$B213/$C213)>$B213,$B213-SUM($D213:U213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:V213)+$B213/$C213)>$B213,$B213-SUM($D213:V213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:W213)+$B213/$C213)>$B213,$B213-SUM($D213:W213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:X213)+$B213/$C213)>$B213,$B213-SUM($D213:X213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:Y213)+$B213/$C213)>$B213,$B213-SUM($D213:Y213),$B213/$C213)","v":0},{"$f":"IF((SUM($D213:Z213)+$B213/$C213)>$B213,$B213-SUM($D213:Z213),$B213/$C213)","v":0},null,null,null,null,null,null,{"$f":"I213*AH$16","v":0},0,0,0,0,0,0]
[2015,{"$f":"J$181","v":0},1,null,null,null,null,null,null,{"$f":"IF($C214=1,$B214,$B214/2/$C214)","v":0},{"$f":"IF((SUM($D214:J214)+$B214/$C214)>$B214,$B214-SUM($D214:J214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:K214)+$B214/$C214)>$B214,$B214-SUM($D214:K214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:L214)+$B214/$C214)>$B214,$B214-SUM($D214:L214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:M214)+$B214/$C214)>$B214,$B214-SUM($D214:M214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:N214)+$B214/$C214)>$B214,$B214-SUM($D214:N214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:O214)+$B214/$C214)>$B214,$B214-SUM($D214:O214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:P214)+$B214/$C214)>$B214,$B214-SUM($D214:P214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:Q214)+$B214/$C214)>$B214,$B214-SUM($D214:Q214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:R214)+$B214/$C214)>$B214,$B214-SUM($D214:R214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:S214)+$B214/$C214)>$B214,$B214-SUM($D214:S214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:T214)+$B214/$C214)>$B214,$B214-SUM($D214:T214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:U214)+$B214/$C214)>$B214,$B214-SUM($D214:U214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:V214)+$B214/$C214)>$B214,$B214-SUM($D214:V214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:W214)+$B214/$C214)>$B214,$B214-SUM($D214:W214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:X214)+$B214/$C214)>$B214,$B214-SUM($D214:X214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:Y214)+$B214/$C214)>$B214,$B214-SUM($D214:Y214),$B214/$C214)","v":0},{"$f":"IF((SUM($D214:Z214)+$B214/$C214)>$B214,$B214-SUM($D214:Z214),$B214/$C214)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A214+1","v":2016},{"$f":"K$181","v":0},{"$f":"C214","v":1},null,null,null,null,null,null,null,{"$f":"IF($C215=1,$B215,$B215/2/$C215)","v":0},{"$f":"IF((SUM($D215:K215)+$B215/$C215)>$B215,$B215-SUM($D215:K215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:L215)+$B215/$C215)>$B215,$B215-SUM($D215:L215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:M215)+$B215/$C215)>$B215,$B215-SUM($D215:M215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:N215)+$B215/$C215)>$B215,$B215-SUM($D215:N215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:O215)+$B215/$C215)>$B215,$B215-SUM($D215:O215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:P215)+$B215/$C215)>$B215,$B215-SUM($D215:P215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:Q215)+$B215/$C215)>$B215,$B215-SUM($D215:Q215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:R215)+$B215/$C215)>$B215,$B215-SUM($D215:R215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:S215)+$B215/$C215)>$B215,$B215-SUM($D215:S215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:T215)+$B215/$C215)>$B215,$B215-SUM($D215:T215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:U215)+$B215/$C215)>$B215,$B215-SUM($D215:U215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:V215)+$B215/$C215)>$B215,$B215-SUM($D215:V215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:W215)+$B215/$C215)>$B215,$B215-SUM($D215:W215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:X215)+$B215/$C215)>$B215,$B215-SUM($D215:X215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:Y215)+$B215/$C215)>$B215,$B215-SUM($D215:Y215),$B215/$C215)","v":0},{"$f":"IF((SUM($D215:Z215)+$B215/$C215)>$B215,$B215-SUM($D215:Z215),$B215/$C215)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A215+1","v":2017},{"$f":"L$181","v":0},{"$f":"C215","v":1},null,null,null,null,null,null,null,null,{"$f":"IF($C216=1,$B216,$B216/2/$C216)","v":0},{"$f":"IF((SUM($D216:L216)+$B216/$C216)>$B216,$B216-SUM($D216:L216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:M216)+$B216/$C216)>$B216,$B216-SUM($D216:M216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:N216)+$B216/$C216)>$B216,$B216-SUM($D216:N216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:O216)+$B216/$C216)>$B216,$B216-SUM($D216:O216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:P216)+$B216/$C216)>$B216,$B216-SUM($D216:P216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:Q216)+$B216/$C216)>$B216,$B216-SUM($D216:Q216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:R216)+$B216/$C216)>$B216,$B216-SUM($D216:R216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:S216)+$B216/$C216)>$B216,$B216-SUM($D216:S216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:T216)+$B216/$C216)>$B216,$B216-SUM($D216:T216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:U216)+$B216/$C216)>$B216,$B216-SUM($D216:U216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:V216)+$B216/$C216)>$B216,$B216-SUM($D216:V216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:W216)+$B216/$C216)>$B216,$B216-SUM($D216:W216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:X216)+$B216/$C216)>$B216,$B216-SUM($D216:X216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:Y216)+$B216/$C216)>$B216,$B216-SUM($D216:Y216),$B216/$C216)","v":0},{"$f":"IF((SUM($D216:Z216)+$B216/$C216)>$B216,$B216-SUM($D216:Z216),$B216/$C216)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2018,{"$f":"M$181","v":0},1,null,null,null,null,null,null,null,null,null,{"$f":"IF($C217=1,$B217,$B217/2/$C217)","v":0},{"$f":"IF((SUM($D217:M217)+$B217/$C217)>$B217,$B217-SUM($D217:M217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:N217)+$B217/$C217)>$B217,$B217-SUM($D217:N217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:O217)+$B217/$C217)>$B217,$B217-SUM($D217:O217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:P217)+$B217/$C217)>$B217,$B217-SUM($D217:P217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:Q217)+$B217/$C217)>$B217,$B217-SUM($D217:Q217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:R217)+$B217/$C217)>$B217,$B217-SUM($D217:R217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:S217)+$B217/$C217)>$B217,$B217-SUM($D217:S217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:T217)+$B217/$C217)>$B217,$B217-SUM($D217:T217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:U217)+$B217/$C217)>$B217,$B217-SUM($D217:U217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:V217)+$B217/$C217)>$B217,$B217-SUM($D217:V217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:W217)+$B217/$C217)>$B217,$B217-SUM($D217:W217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:X217)+$B217/$C217)>$B217,$B217-SUM($D217:X217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:Y217)+$B217/$C217)>$B217,$B217-SUM($D217:Y217),$B217/$C217)","v":0},{"$f":"IF((SUM($D217:Z217)+$B217/$C217)>$B217,$B217-SUM($D217:Z217),$B217/$C217)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2019,{"$f":"N$181","v":0},1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C218=1,$B218,$B218/2/$C218)","v":0},{"$f":"IF((SUM($D218:N218)+$B218/$C218)>$B218,$B218-SUM($D218:N218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:O218)+$B218/$C218)>$B218,$B218-SUM($D218:O218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:P218)+$B218/$C218)>$B218,$B218-SUM($D218:P218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:Q218)+$B218/$C218)>$B218,$B218-SUM($D218:Q218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:R218)+$B218/$C218)>$B218,$B218-SUM($D218:R218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:S218)+$B218/$C218)>$B218,$B218-SUM($D218:S218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:T218)+$B218/$C218)>$B218,$B218-SUM($D218:T218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:U218)+$B218/$C218)>$B218,$B218-SUM($D218:U218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:V218)+$B218/$C218)>$B218,$B218-SUM($D218:V218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:W218)+$B218/$C218)>$B218,$B218-SUM($D218:W218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:X218)+$B218/$C218)>$B218,$B218-SUM($D218:X218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:Y218)+$B218/$C218)>$B218,$B218-SUM($D218:Y218),$B218/$C218)","v":0},{"$f":"IF((SUM($D218:Z218)+$B218/$C218)>$B218,$B218-SUM($D218:Z218),$B218/$C218)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A218+1","v":2020},{"$f":"O$181","v":0},1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C219=1,$B219,$B219/2/$C219)","v":0},{"$f":"IF((SUM($D219:O219)+$B219/$C219)>$B219,$B219-SUM($D219:O219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:P219)+$B219/$C219)>$B219,$B219-SUM($D219:P219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:Q219)+$B219/$C219)>$B219,$B219-SUM($D219:Q219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:R219)+$B219/$C219)>$B219,$B219-SUM($D219:R219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:S219)+$B219/$C219)>$B219,$B219-SUM($D219:S219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:T219)+$B219/$C219)>$B219,$B219-SUM($D219:T219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:U219)+$B219/$C219)>$B219,$B219-SUM($D219:U219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:V219)+$B219/$C219)>$B219,$B219-SUM($D219:V219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:W219)+$B219/$C219)>$B219,$B219-SUM($D219:W219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:X219)+$B219/$C219)>$B219,$B219-SUM($D219:X219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:Y219)+$B219/$C219)>$B219,$B219-SUM($D219:Y219),$B219/$C219)","v":0},{"$f":"IF((SUM($D219:Z219)+$B219/$C219)>$B219,$B219-SUM($D219:Z219),$B219/$C219)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B208:B219)","v":2761.1728321873761},null,{"$f":"SUM(D208:D214)","v":0},0,323.52824066935926,1028.2336909522451,1409.410900565772,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"E220*AD$16","v":0},{"$f":"F220*AE$16","v":353.51477999999975},{"$f":"G220*AF$16","v":1163.0840110771298},{"$f":"H220*AG$16","v":1626.200477965649},0,0,0,0,0,0,0]
[]
[]
["Remotely read interval meters & transformers","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E224*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$182","v":6108.1040370881055},15,{"$f":"IF($C225=1,$B225,$B225/2/$C225)","v":203.60346790293684},{"$f":"IF((SUM($D225:D225)+$B225/$C225)>$B225,$B225-SUM($D225:D225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:E225)+$B225/$C225)>$B225,$B225-SUM($D225:E225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:F225)+$B225/$C225)>$B225,$B225-SUM($D225:F225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:G225)+$B225/$C225)>$B225,$B225-SUM($D225:G225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:H225)+$B225/$C225)>$B225,$B225-SUM($D225:H225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:I225)+$B225/$C225)>$B225,$B225-SUM($D225:I225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:J225)+$B225/$C225)>$B225,$B225-SUM($D225:J225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:K225)+$B225/$C225)>$B225,$B225-SUM($D225:K225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:L225)+$B225/$C225)>$B225,$B225-SUM($D225:L225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:M225)+$B225/$C225)>$B225,$B225-SUM($D225:M225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:N225)+$B225/$C225)>$B225,$B225-SUM($D225:N225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:O225)+$B225/$C225)>$B225,$B225-SUM($D225:O225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:P225)+$B225/$C225)>$B225,$B225-SUM($D225:P225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:Q225)+$B225/$C225)>$B225,$B225-SUM($D225:Q225),$B225/$C225)","v":407.20693580587368},{"$f":"IF((SUM($D225:R225)+$B225/$C225)>$B225,$B225-SUM($D225:R225),$B225/$C225)","v":203.60346790293806},{"$f":"IF((SUM($D225:S225)+$B225/$C225)>$B225,$B225-SUM($D225:S225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:T225)+$B225/$C225)>$B225,$B225-SUM($D225:T225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:U225)+$B225/$C225)>$B225,$B225-SUM($D225:U225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:V225)+$B225/$C225)>$B225,$B225-SUM($D225:V225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:W225)+$B225/$C225)>$B225,$B225-SUM($D225:W225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:X225)+$B225/$C225)>$B225,$B225-SUM($D225:X225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:Y225)+$B225/$C225)>$B225,$B225-SUM($D225:Y225),$B225/$C225)","v":0},{"$f":"IF((SUM($D225:Z225)+$B225/$C225)>$B225,$B225-SUM($D225:Z225),$B225/$C225)","v":0},null,null,432.88202633587832,444.94931888498053,460.61112410828343,469.84177103541339,479.99552247232498,491.07234222168637,503.71684286398221,516.68692363520495,529.99096781780702,543.63757455331313,557.63556440042271]
[2010,{"$f":"E$182","v":19429.721953736658},15,null,{"$f":"IF($C226=1,$B226,$B226/2/$C226)","v":647.65739845788858},{"$f":"IF((SUM($D226:E226)+$B226/$C226)>$B226,$B226-SUM($D226:E226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:F226)+$B226/$C226)>$B226,$B226-SUM($D226:F226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:G226)+$B226/$C226)>$B226,$B226-SUM($D226:G226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:H226)+$B226/$C226)>$B226,$B226-SUM($D226:H226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:I226)+$B226/$C226)>$B226,$B226-SUM($D226:I226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:J226)+$B226/$C226)>$B226,$B226-SUM($D226:J226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:K226)+$B226/$C226)>$B226,$B226-SUM($D226:K226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:L226)+$B226/$C226)>$B226,$B226-SUM($D226:L226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:M226)+$B226/$C226)>$B226,$B226-SUM($D226:M226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:N226)+$B226/$C226)>$B226,$B226-SUM($D226:N226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:O226)+$B226/$C226)>$B226,$B226-SUM($D226:O226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:P226)+$B226/$C226)>$B226,$B226-SUM($D226:P226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:Q226)+$B226/$C226)>$B226,$B226-SUM($D226:Q226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:R226)+$B226/$C226)>$B226,$B226-SUM($D226:R226),$B226/$C226)","v":1295.3147969157772},{"$f":"IF((SUM($D226:S226)+$B226/$C226)>$B226,$B226-SUM($D226:S226),$B226/$C226)","v":647.65739845789722},{"$f":"IF((SUM($D226:T226)+$B226/$C226)>$B226,$B226-SUM($D226:T226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:U226)+$B226/$C226)>$B226,$B226-SUM($D226:U226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:V226)+$B226/$C226)>$B226,$B226-SUM($D226:V226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:W226)+$B226/$C226)>$B226,$B226-SUM($D226:W226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:X226)+$B226/$C226)>$B226,$B226-SUM($D226:X226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:Y226)+$B226/$C226)>$B226,$B226-SUM($D226:Y226),$B226/$C226)","v":0},{"$f":"IF((SUM($D226:Z226)+$B226/$C226)>$B226,$B226-SUM($D226:Z226),$B226/$C226)","v":0},null,null,688.49330000000009,1415.372347449585,1465.1921473309612,1494.5545979634735,1526.8534203163092,1562.0884992466856,1602.3103308055297,1643.5678243865495,1685.8876469957625,1729.2971522813466,1773.8243982138222]
[2011,{"$f":"F$182","v":38962.61393642248},15,null,null,{"$f":"IF($C227=1,$B227,$B227/2/$C227)","v":1298.7537978807493},{"$f":"IF((SUM($D227:F227)+$B227/$C227)>$B227,$B227-SUM($D227:F227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:G227)+$B227/$C227)>$B227,$B227-SUM($D227:G227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:H227)+$B227/$C227)>$B227,$B227-SUM($D227:H227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:I227)+$B227/$C227)>$B227,$B227-SUM($D227:I227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:J227)+$B227/$C227)>$B227,$B227-SUM($D227:J227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:K227)+$B227/$C227)>$B227,$B227-SUM($D227:K227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:L227)+$B227/$C227)>$B227,$B227-SUM($D227:L227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:M227)+$B227/$C227)>$B227,$B227-SUM($D227:M227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:N227)+$B227/$C227)>$B227,$B227-SUM($D227:N227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:O227)+$B227/$C227)>$B227,$B227-SUM($D227:O227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:P227)+$B227/$C227)>$B227,$B227-SUM($D227:P227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:Q227)+$B227/$C227)>$B227,$B227-SUM($D227:Q227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:R227)+$B227/$C227)>$B227,$B227-SUM($D227:R227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:S227)+$B227/$C227)>$B227,$B227-SUM($D227:S227),$B227/$C227)","v":2597.5075957614986},{"$f":"IF((SUM($D227:T227)+$B227/$C227)>$B227,$B227-SUM($D227:T227),$B227/$C227)","v":1298.7537978807595},{"$f":"IF((SUM($D227:U227)+$B227/$C227)>$B227,$B227-SUM($D227:U227),$B227/$C227)","v":0},{"$f":"IF((SUM($D227:V227)+$B227/$C227)>$B227,$B227-SUM($D227:V227),$B227/$C227)","v":0},{"$f":"IF((SUM($D227:W227)+$B227/$C227)>$B227,$B227-SUM($D227:W227),$B227/$C227)","v":0},{"$f":"IF((SUM($D227:X227)+$B227/$C227)>$B227,$B227-SUM($D227:X227),$B227/$C227)","v":0},{"$f":"IF((SUM($D227:Y227)+$B227/$C227)>$B227,$B227-SUM($D227:Y227),$B227/$C227)","v":0},{"$f":"IF((SUM($D227:Z227)+$B227/$C227)>$B227,$B227-SUM($D227:Z227),$B227/$C227)","v":0},null,null,null,{"$f":"F227*AE$16","v":1419.1300956666701},2938.1643296318593,2997.0451427976818,3061.8142912667672,3132.4715441421545,3213.1287814703328,3295.8628421125422,3380.7272016801544,3467.7767127148727,3557.0676401429687]
[2012,{"$f":"G$182","v":43962.522852463771},15,null,null,null,{"$f":"IF($C228=1,$B228,$B228/2/$C228)","v":1465.417428415459},{"$f":"IF((SUM($D228:G228)+$B228/$C228)>$B228,$B228-SUM($D228:G228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:H228)+$B228/$C228)>$B228,$B228-SUM($D228:H228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:I228)+$B228/$C228)>$B228,$B228-SUM($D228:I228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:J228)+$B228/$C228)>$B228,$B228-SUM($D228:J228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:K228)+$B228/$C228)>$B228,$B228-SUM($D228:K228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:L228)+$B228/$C228)>$B228,$B228-SUM($D228:L228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:M228)+$B228/$C228)>$B228,$B228-SUM($D228:M228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:N228)+$B228/$C228)>$B228,$B228-SUM($D228:N228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:O228)+$B228/$C228)>$B228,$B228-SUM($D228:O228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:P228)+$B228/$C228)>$B228,$B228-SUM($D228:P228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:Q228)+$B228/$C228)>$B228,$B228-SUM($D228:Q228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:R228)+$B228/$C228)>$B228,$B228-SUM($D228:R228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:S228)+$B228/$C228)>$B228,$B228-SUM($D228:S228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:T228)+$B228/$C228)>$B228,$B228-SUM($D228:T228),$B228/$C228)","v":2930.8348568309179},{"$f":"IF((SUM($D228:U228)+$B228/$C228)>$B228,$B228-SUM($D228:U228),$B228/$C228)","v":1465.4174284154651},{"$f":"IF((SUM($D228:V228)+$B228/$C228)>$B228,$B228-SUM($D228:V228),$B228/$C228)","v":0},{"$f":"IF((SUM($D228:W228)+$B228/$C228)>$B228,$B228-SUM($D228:W228),$B228/$C228)","v":0},{"$f":"IF((SUM($D228:X228)+$B228/$C228)>$B228,$B228-SUM($D228:X228),$B228/$C228)","v":0},{"$f":"IF((SUM($D228:Y228)+$B228/$C228)>$B228,$B228-SUM($D228:Y228),$B228/$C228)","v":0},{"$f":"IF((SUM($D228:Z228)+$B228/$C228)>$B228,$B228-SUM($D228:Z228),$B228/$C228)","v":0},null,null,null,null,{"$f":"G228*AF$16","v":1657.6033206666668},3381.6433824256537,3454.7240842069327,3534.4484861501701,3625.4561286313101,3718.8071044563735,3814.5617515377703,3912.7819614139403,4013.531219253282]
[2013,{"$f":"H$182","v":48323.484925993296},15,null,null,null,null,{"$f":"IF($C229=1,$B229,$B229/2/$C229)","v":1610.7828308664432},{"$f":"IF((SUM($D229:H229)+$B229/$C229)>$B229,$B229-SUM($D229:H229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:I229)+$B229/$C229)>$B229,$B229-SUM($D229:I229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:J229)+$B229/$C229)>$B229,$B229-SUM($D229:J229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:K229)+$B229/$C229)>$B229,$B229-SUM($D229:K229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:L229)+$B229/$C229)>$B229,$B229-SUM($D229:L229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:M229)+$B229/$C229)>$B229,$B229-SUM($D229:M229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:N229)+$B229/$C229)>$B229,$B229-SUM($D229:N229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:O229)+$B229/$C229)>$B229,$B229-SUM($D229:O229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:P229)+$B229/$C229)>$B229,$B229-SUM($D229:P229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:Q229)+$B229/$C229)>$B229,$B229-SUM($D229:Q229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:R229)+$B229/$C229)>$B229,$B229-SUM($D229:R229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:S229)+$B229/$C229)>$B229,$B229-SUM($D229:S229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:T229)+$B229/$C229)>$B229,$B229-SUM($D229:T229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:U229)+$B229/$C229)>$B229,$B229-SUM($D229:U229),$B229/$C229)","v":3221.5656617328864},{"$f":"IF((SUM($D229:V229)+$B229/$C229)>$B229,$B229-SUM($D229:V229),$B229/$C229)","v":1610.7828308664466},{"$f":"IF((SUM($D229:W229)+$B229/$C229)>$B229,$B229-SUM($D229:W229),$B229/$C229)","v":0},{"$f":"IF((SUM($D229:X229)+$B229/$C229)>$B229,$B229-SUM($D229:X229),$B229/$C229)","v":0},{"$f":"IF((SUM($D229:Y229)+$B229/$C229)>$B229,$B229-SUM($D229:Y229),$B229/$C229)","v":0},{"$f":"IF((SUM($D229:Z229)+$B229/$C229)>$B229,$B229-SUM($D229:Z229),$B229/$C229)","v":0},null,null,null,null,null,{"$f":"H229*AG$16","v":1858.5465802785814},3797.4232681526769,3885.0561128023542,3985.0914646029414,4087.7026020085009,4192.9558482873908,4300.9192344494522,4411.6625432182209]
[2014,{"$f":"I$182","v":20826.860936399109},15,null,null,null,null,null,{"$f":"IF($C230=1,$B230,$B230/2/$C230)","v":694.22869787997035},{"$f":"IF((SUM($D230:I230)+$B230/$C230)>$B230,$B230-SUM($D230:I230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:J230)+$B230/$C230)>$B230,$B230-SUM($D230:J230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:K230)+$B230/$C230)>$B230,$B230-SUM($D230:K230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:L230)+$B230/$C230)>$B230,$B230-SUM($D230:L230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:M230)+$B230/$C230)>$B230,$B230-SUM($D230:M230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:N230)+$B230/$C230)>$B230,$B230-SUM($D230:N230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:O230)+$B230/$C230)>$B230,$B230-SUM($D230:O230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:P230)+$B230/$C230)>$B230,$B230-SUM($D230:P230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:Q230)+$B230/$C230)>$B230,$B230-SUM($D230:Q230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:R230)+$B230/$C230)>$B230,$B230-SUM($D230:R230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:S230)+$B230/$C230)>$B230,$B230-SUM($D230:S230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:T230)+$B230/$C230)>$B230,$B230-SUM($D230:T230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:U230)+$B230/$C230)>$B230,$B230-SUM($D230:U230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:V230)+$B230/$C230)>$B230,$B230-SUM($D230:V230),$B230/$C230)","v":1388.4573957599407},{"$f":"IF((SUM($D230:W230)+$B230/$C230)>$B230,$B230-SUM($D230:W230),$B230/$C230)","v":694.22869787996751},{"$f":"IF((SUM($D230:X230)+$B230/$C230)>$B230,$B230-SUM($D230:X230),$B230/$C230)","v":0},{"$f":"IF((SUM($D230:Y230)+$B230/$C230)>$B230,$B230-SUM($D230:Y230),$B230/$C230)","v":0},{"$f":"IF((SUM($D230:Z230)+$B230/$C230)>$B230,$B230-SUM($D230:Z230),$B230/$C230)","v":0},null,null,null,null,null,null,{"$f":"I230*AH$16","v":818.32266902505853},1674.4140766205044,1717.5281517718583,1761.7523606124296,1807.1152877008251,1853.6462536124022,1901.3753338907829]
[2015,{"$f":"J$182","v":1947.8947905423263},15,null,null,null,null,null,null,{"$f":"IF($C231=1,$B231,$B231/2/$C231)","v":64.929826351410881},{"$f":"IF((SUM($D231:J231)+$B231/$C231)>$B231,$B231-SUM($D231:J231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:K231)+$B231/$C231)>$B231,$B231-SUM($D231:K231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:L231)+$B231/$C231)>$B231,$B231-SUM($D231:L231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:M231)+$B231/$C231)>$B231,$B231-SUM($D231:M231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:N231)+$B231/$C231)>$B231,$B231-SUM($D231:N231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:O231)+$B231/$C231)>$B231,$B231-SUM($D231:O231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:P231)+$B231/$C231)>$B231,$B231-SUM($D231:P231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:Q231)+$B231/$C231)>$B231,$B231-SUM($D231:Q231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:R231)+$B231/$C231)>$B231,$B231-SUM($D231:R231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:S231)+$B231/$C231)>$B231,$B231-SUM($D231:S231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:T231)+$B231/$C231)>$B231,$B231-SUM($D231:T231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:U231)+$B231/$C231)>$B231,$B231-SUM($D231:U231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:V231)+$B231/$C231)>$B231,$B231-SUM($D231:V231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:W231)+$B231/$C231)>$B231,$B231-SUM($D231:W231),$B231/$C231)","v":129.85965270282176},{"$f":"IF((SUM($D231:X231)+$B231/$C231)>$B231,$B231-SUM($D231:X231),$B231/$C231)","v":64.929826351411066},{"$f":"IF((SUM($D231:Y231)+$B231/$C231)>$B231,$B231-SUM($D231:Y231),$B231/$C231)","v":0},{"$f":"IF((SUM($D231:Z231)+$B231/$C231)>$B231,$B231-SUM($D231:Z231),$B231/$C231)","v":0},null,null,null,null,null,null,0,78.302305542347767,160.63698459709545,164.77318670068999,169.01589085226985,173.36783934680543,177.83184508994398]
[{"$f":"A231+1","v":2016},{"$f":"K$182","v":2397.4696266865012},{"$f":"C231","v":15},null,null,null,null,null,null,null,{"$f":"IF($C232=1,$B232,$B232/2/$C232)","v":79.915654222883376},{"$f":"IF((SUM($D232:K232)+$B232/$C232)>$B232,$B232-SUM($D232:K232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:L232)+$B232/$C232)>$B232,$B232-SUM($D232:L232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:M232)+$B232/$C232)>$B232,$B232-SUM($D232:M232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:N232)+$B232/$C232)>$B232,$B232-SUM($D232:N232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:O232)+$B232/$C232)>$B232,$B232-SUM($D232:O232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:P232)+$B232/$C232)>$B232,$B232-SUM($D232:P232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:Q232)+$B232/$C232)>$B232,$B232-SUM($D232:Q232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:R232)+$B232/$C232)>$B232,$B232-SUM($D232:R232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:S232)+$B232/$C232)>$B232,$B232-SUM($D232:S232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:T232)+$B232/$C232)>$B232,$B232-SUM($D232:T232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:U232)+$B232/$C232)>$B232,$B232-SUM($D232:U232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:V232)+$B232/$C232)>$B232,$B232-SUM($D232:V232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:W232)+$B232/$C232)>$B232,$B232-SUM($D232:W232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:X232)+$B232/$C232)>$B232,$B232-SUM($D232:X232),$B232/$C232)","v":159.83130844576675},{"$f":"IF((SUM($D232:Y232)+$B232/$C232)>$B232,$B232-SUM($D232:Y232),$B232/$C232)","v":79.915654222882949},{"$f":"IF((SUM($D232:Z232)+$B232/$C232)>$B232,$B232-SUM($D232:Z232),$B232/$C232)","v":0},null,null,null,null,null,null,0,0,98.856029946776346,202.80289896830774,208.02482080300675,213.38120061531077,218.87550053052803]
[{"$f":"A232+1","v":2017},{"$f":"L$182","v":841.40060286400069},{"$f":"C232","v":15},null,null,null,null,null,null,null,null,{"$f":"IF($C233=1,$B233,$B233/2/$C233)","v":28.046686762133355},{"$f":"IF((SUM($D233:L233)+$B233/$C233)>$B233,$B233-SUM($D233:L233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:M233)+$B233/$C233)>$B233,$B233-SUM($D233:M233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:N233)+$B233/$C233)>$B233,$B233-SUM($D233:N233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:O233)+$B233/$C233)>$B233,$B233-SUM($D233:O233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:P233)+$B233/$C233)>$B233,$B233-SUM($D233:P233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:Q233)+$B233/$C233)>$B233,$B233-SUM($D233:Q233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:R233)+$B233/$C233)>$B233,$B233-SUM($D233:R233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:S233)+$B233/$C233)>$B233,$B233-SUM($D233:S233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:T233)+$B233/$C233)>$B233,$B233-SUM($D233:T233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:U233)+$B233/$C233)>$B233,$B233-SUM($D233:U233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:V233)+$B233/$C233)>$B233,$B233-SUM($D233:V233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:W233)+$B233/$C233)>$B233,$B233-SUM($D233:W233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:X233)+$B233/$C233)>$B233,$B233-SUM($D233:X233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:Y233)+$B233/$C233)>$B233,$B233-SUM($D233:Y233),$B233/$C233)","v":56.09337352426671},{"$f":"IF((SUM($D233:Z233)+$B233/$C233)>$B233,$B233-SUM($D233:Z233),$B233/$C233)","v":28.046686762133504},null,null,null,null,null,null,0,0,0,35.587204016081209,73.007060313099515,74.886901105689674,76.815145455282817]
[2018,{"$f":"M$182","v":484.87898148013869},15,null,null,null,null,null,null,null,null,null,{"$f":"IF($C234=1,$B234,$B234/2/$C234)","v":16.162632716004623},{"$f":"IF((SUM($D234:M234)+$B234/$C234)>$B234,$B234-SUM($D234:M234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:N234)+$B234/$C234)>$B234,$B234-SUM($D234:N234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:O234)+$B234/$C234)>$B234,$B234-SUM($D234:O234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:P234)+$B234/$C234)>$B234,$B234-SUM($D234:P234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:Q234)+$B234/$C234)>$B234,$B234-SUM($D234:Q234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:R234)+$B234/$C234)>$B234,$B234-SUM($D234:R234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:S234)+$B234/$C234)>$B234,$B234-SUM($D234:S234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:T234)+$B234/$C234)>$B234,$B234-SUM($D234:T234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:U234)+$B234/$C234)>$B234,$B234-SUM($D234:U234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:V234)+$B234/$C234)>$B234,$B234-SUM($D234:V234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:W234)+$B234/$C234)>$B234,$B234-SUM($D234:W234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:X234)+$B234/$C234)>$B234,$B234-SUM($D234:X234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:Y234)+$B234/$C234)>$B234,$B234-SUM($D234:Y234),$B234/$C234)","v":32.325265432009246},{"$f":"IF((SUM($D234:Z234)+$B234/$C234)>$B234,$B234-SUM($D234:Z234),$B234/$C234)","v":32.325265432009246},null,null,null,null,null,null,0,0,0,0,21.036108676996363,43.155524503706353,44.26672546207633]
[2019,{"$f":"N$182","v":493.83417599992617},15,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C235=1,$B235,$B235/2/$C235)","v":16.46113919999754},{"$f":"IF((SUM($D235:N235)+$B235/$C235)>$B235,$B235-SUM($D235:N235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:O235)+$B235/$C235)>$B235,$B235-SUM($D235:O235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:P235)+$B235/$C235)>$B235,$B235-SUM($D235:P235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:Q235)+$B235/$C235)>$B235,$B235-SUM($D235:Q235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:R235)+$B235/$C235)>$B235,$B235-SUM($D235:R235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:S235)+$B235/$C235)>$B235,$B235-SUM($D235:S235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:T235)+$B235/$C235)>$B235,$B235-SUM($D235:T235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:U235)+$B235/$C235)>$B235,$B235-SUM($D235:U235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:V235)+$B235/$C235)>$B235,$B235-SUM($D235:V235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:W235)+$B235/$C235)>$B235,$B235-SUM($D235:W235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:X235)+$B235/$C235)>$B235,$B235-SUM($D235:X235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:Y235)+$B235/$C235)>$B235,$B235-SUM($D235:Y235),$B235/$C235)","v":32.922278399995079},{"$f":"IF((SUM($D235:Z235)+$B235/$C235)>$B235,$B235-SUM($D235:Z235),$B235/$C235)","v":32.922278399995079},null,null,null,null,null,null,0,0,0,0,0,21.97628036801736,45.084284383803201]
[{"$f":"A235+1","v":2020},{"$f":"O$182","v":494.38776837821626},15,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C236=1,$B236,$B236/2/$C236)","v":16.479592279273877},{"$f":"IF((SUM($D236:O236)+$B236/$C236)>$B236,$B236-SUM($D236:O236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:P236)+$B236/$C236)>$B236,$B236-SUM($D236:P236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:Q236)+$B236/$C236)>$B236,$B236-SUM($D236:Q236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:R236)+$B236/$C236)>$B236,$B236-SUM($D236:R236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:S236)+$B236/$C236)>$B236,$B236-SUM($D236:S236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:T236)+$B236/$C236)>$B236,$B236-SUM($D236:T236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:U236)+$B236/$C236)>$B236,$B236-SUM($D236:U236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:V236)+$B236/$C236)>$B236,$B236-SUM($D236:V236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:W236)+$B236/$C236)>$B236,$B236-SUM($D236:W236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:X236)+$B236/$C236)>$B236,$B236-SUM($D236:X236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:Y236)+$B236/$C236)>$B236,$B236-SUM($D236:Y236),$B236/$C236)","v":32.959184558547754},{"$f":"IF((SUM($D236:Z236)+$B236/$C236)>$B236,$B236-SUM($D236:Z236),$B236/$C236)","v":32.959184558547754},null,null,null,null,null,null,0,0,0,0,0,0,22.567412128075016]
[null,{"$f":"SUM(B225:B236)","v":184273.17458805453},null,{"$f":"SUM(D225:D231)","v":203.60346790293684},1054.8643342637622,3001.2755306024001,5765.4467568986083,8841.64701618051,11146.658544926924,11905.817069158304,11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,11970.746895509716,11767.143427606779,10915.882561245962,8969.4713649073256,6205.3001386111137,3129.0998793292088,824.0883505827893,64.929826351411066,0,0,null,null,{"$f":"E237*AD$16","v":1121.3753263358783},{"$f":"F237*AE$16","v":3279.4517620012357},{"$f":"G237*AF$16","v":6521.5709217377707},{"$f":"H237*AG$16","v":10201.631474500802},13139.133255440069,14357.853366725902,14807.868684743049,15189.15284391229,15580.25459487198,15981.426728372133,16392.928544209444]
[]
[]
["IT","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E241*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$183","v":60237.407898426332},7,{"$f":"IF($C242=1,$B242,$B242/2/$C242)","v":4302.6719927447384},{"$f":"IF((SUM($D242:D242)+$B242/$C242)>$B242,$B242-SUM($D242:D242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:E242)+$B242/$C242)>$B242,$B242-SUM($D242:E242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:F242)+$B242/$C242)>$B242,$B242-SUM($D242:F242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:G242)+$B242/$C242)>$B242,$B242-SUM($D242:G242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:H242)+$B242/$C242)>$B242,$B242-SUM($D242:H242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:I242)+$B242/$C242)>$B242,$B242-SUM($D242:I242),$B242/$C242)","v":8605.3439854894768},{"$f":"IF((SUM($D242:J242)+$B242/$C242)>$B242,$B242-SUM($D242:J242),$B242/$C242)","v":4302.6719927447411},{"$f":"IF((SUM($D242:K242)+$B242/$C242)>$B242,$B242-SUM($D242:K242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:L242)+$B242/$C242)>$B242,$B242-SUM($D242:L242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:M242)+$B242/$C242)>$B242,$B242-SUM($D242:M242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:N242)+$B242/$C242)>$B242,$B242-SUM($D242:N242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:O242)+$B242/$C242)>$B242,$B242-SUM($D242:O242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:P242)+$B242/$C242)>$B242,$B242-SUM($D242:P242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:Q242)+$B242/$C242)>$B242,$B242-SUM($D242:Q242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:R242)+$B242/$C242)>$B242,$B242-SUM($D242:R242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:S242)+$B242/$C242)>$B242,$B242-SUM($D242:S242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:T242)+$B242/$C242)>$B242,$B242-SUM($D242:T242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:U242)+$B242/$C242)>$B242,$B242-SUM($D242:U242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:V242)+$B242/$C242)>$B242,$B242-SUM($D242:V242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:W242)+$B242/$C242)>$B242,$B242-SUM($D242:W242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:X242)+$B242/$C242)>$B242,$B242-SUM($D242:X242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:Y242)+$B242/$C242)>$B242,$B242-SUM($D242:Y242),$B242/$C242)","v":0},{"$f":"IF((SUM($D242:Z242)+$B242/$C242)>$B242,$B242-SUM($D242:Z242),$B242/$C242)","v":0},null,null,9147.9255734774633,9402.9389198318186,9733.9136885044918,9928.9813188221196,10143.55655360996,10377.638627924038,5322.4249429235724,0,0,0,0]
[2010,{"$f":"E$183","v":32381.535086595497},7,null,{"$f":"IF($C243=1,$B243,$B243/2/$C243)","v":2312.9667918996784},{"$f":"IF((SUM($D243:E243)+$B243/$C243)>$B243,$B243-SUM($D243:E243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:F243)+$B243/$C243)>$B243,$B243-SUM($D243:F243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:G243)+$B243/$C243)>$B243,$B243-SUM($D243:G243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:H243)+$B243/$C243)>$B243,$B243-SUM($D243:H243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:I243)+$B243/$C243)>$B243,$B243-SUM($D243:I243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:J243)+$B243/$C243)>$B243,$B243-SUM($D243:J243),$B243/$C243)","v":4625.9335837993567},{"$f":"IF((SUM($D243:K243)+$B243/$C243)>$B243,$B243-SUM($D243:K243),$B243/$C243)","v":2312.9667918996784},{"$f":"IF((SUM($D243:L243)+$B243/$C243)>$B243,$B243-SUM($D243:L243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:M243)+$B243/$C243)>$B243,$B243-SUM($D243:M243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:N243)+$B243/$C243)>$B243,$B243-SUM($D243:N243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:O243)+$B243/$C243)>$B243,$B243-SUM($D243:O243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:P243)+$B243/$C243)>$B243,$B243-SUM($D243:P243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:Q243)+$B243/$C243)>$B243,$B243-SUM($D243:Q243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:R243)+$B243/$C243)>$B243,$B243-SUM($D243:R243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:S243)+$B243/$C243)>$B243,$B243-SUM($D243:S243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:T243)+$B243/$C243)>$B243,$B243-SUM($D243:T243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:U243)+$B243/$C243)>$B243,$B243-SUM($D243:U243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:V243)+$B243/$C243)>$B243,$B243-SUM($D243:V243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:W243)+$B243/$C243)>$B243,$B243-SUM($D243:W243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:X243)+$B243/$C243)>$B243,$B243-SUM($D243:X243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:Y243)+$B243/$C243)>$B243,$B243-SUM($D243:Y243),$B243/$C243)","v":0},{"$f":"IF((SUM($D243:Z243)+$B243/$C243)>$B243,$B243-SUM($D243:Z243),$B243/$C243)","v":0},null,null,2458.8032857142862,5054.6928756143034,5232.6133980681252,5337.4749705654103,5452.8231526404634,5578.6575330860132,5722.3010102183716,2934.821563910592,0,0,0]
[2011,{"$f":"F$183","v":7671.0378833929599},7,null,null,{"$f":"IF($C244=1,$B244,$B244/2/$C244)","v":547.93127738521139},{"$f":"IF((SUM($D244:F244)+$B244/$C244)>$B244,$B244-SUM($D244:F244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:G244)+$B244/$C244)>$B244,$B244-SUM($D244:G244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:H244)+$B244/$C244)>$B244,$B244-SUM($D244:H244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:I244)+$B244/$C244)>$B244,$B244-SUM($D244:I244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:J244)+$B244/$C244)>$B244,$B244-SUM($D244:J244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:K244)+$B244/$C244)>$B244,$B244-SUM($D244:K244),$B244/$C244)","v":1095.8625547704228},{"$f":"IF((SUM($D244:L244)+$B244/$C244)>$B244,$B244-SUM($D244:L244),$B244/$C244)","v":547.93127738521162},{"$f":"IF((SUM($D244:M244)+$B244/$C244)>$B244,$B244-SUM($D244:M244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:N244)+$B244/$C244)>$B244,$B244-SUM($D244:N244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:O244)+$B244/$C244)>$B244,$B244-SUM($D244:O244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:P244)+$B244/$C244)>$B244,$B244-SUM($D244:P244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:Q244)+$B244/$C244)>$B244,$B244-SUM($D244:Q244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:R244)+$B244/$C244)>$B244,$B244-SUM($D244:R244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:S244)+$B244/$C244)>$B244,$B244-SUM($D244:S244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:T244)+$B244/$C244)>$B244,$B244-SUM($D244:T244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:U244)+$B244/$C244)>$B244,$B244-SUM($D244:U244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:V244)+$B244/$C244)>$B244,$B244-SUM($D244:V244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:W244)+$B244/$C244)>$B244,$B244-SUM($D244:W244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:X244)+$B244/$C244)>$B244,$B244-SUM($D244:X244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:Y244)+$B244/$C244)>$B244,$B244-SUM($D244:Y244),$B244/$C244)","v":0},{"$f":"IF((SUM($D244:Z244)+$B244/$C244)>$B244,$B244-SUM($D244:Z244),$B244/$C244)","v":0},null,null,null,{"$f":"F244*AE$16","v":598.71683714285712},1239.5822340845768,1264.4234620556315,1291.7489199782401,1321.5585104392767,1355.5869946305882,1390.4916698699776,713.14754849233771,0,0]
[2012,{"$f":"G$183","v":7049.5445210144935},7,null,null,null,{"$f":"IF($C245=1,$B245,$B245/2/$C245)","v":503.53889435817808},{"$f":"IF((SUM($D245:G245)+$B245/$C245)>$B245,$B245-SUM($D245:G245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:H245)+$B245/$C245)>$B245,$B245-SUM($D245:H245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:I245)+$B245/$C245)>$B245,$B245-SUM($D245:I245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:J245)+$B245/$C245)>$B245,$B245-SUM($D245:J245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:K245)+$B245/$C245)>$B245,$B245-SUM($D245:K245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:L245)+$B245/$C245)>$B245,$B245-SUM($D245:L245),$B245/$C245)","v":1007.0777887163562},{"$f":"IF((SUM($D245:M245)+$B245/$C245)>$B245,$B245-SUM($D245:M245),$B245/$C245)","v":503.53889435817928},{"$f":"IF((SUM($D245:N245)+$B245/$C245)>$B245,$B245-SUM($D245:N245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:O245)+$B245/$C245)>$B245,$B245-SUM($D245:O245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:P245)+$B245/$C245)>$B245,$B245-SUM($D245:P245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:Q245)+$B245/$C245)>$B245,$B245-SUM($D245:Q245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:R245)+$B245/$C245)>$B245,$B245-SUM($D245:R245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:S245)+$B245/$C245)>$B245,$B245-SUM($D245:S245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:T245)+$B245/$C245)>$B245,$B245-SUM($D245:T245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:U245)+$B245/$C245)>$B245,$B245-SUM($D245:U245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:V245)+$B245/$C245)>$B245,$B245-SUM($D245:V245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:W245)+$B245/$C245)>$B245,$B245-SUM($D245:W245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:X245)+$B245/$C245)>$B245,$B245-SUM($D245:X245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:Y245)+$B245/$C245)>$B245,$B245-SUM($D245:Y245),$B245/$C245)","v":0},{"$f":"IF((SUM($D245:Z245)+$B245/$C245)>$B245,$B245-SUM($D245:Z245),$B245/$C245)","v":0},null,null,null,null,{"$f":"G245*AF$16","v":569.57678214285727},1161.9822017140002,1187.0938013581065,1214.4882736971399,1245.7598327659091,1277.8365954976287,1310.7392948828542,672.24459888040292,0]
[2013,{"$f":"H$183","v":1515.4682636465366},7,null,null,null,null,{"$f":"IF($C246=1,$B246,$B246/2/$C246)","v":108.24773311760976},{"$f":"IF((SUM($D246:H246)+$B246/$C246)>$B246,$B246-SUM($D246:H246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:I246)+$B246/$C246)>$B246,$B246-SUM($D246:I246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:J246)+$B246/$C246)>$B246,$B246-SUM($D246:J246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:K246)+$B246/$C246)>$B246,$B246-SUM($D246:K246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:L246)+$B246/$C246)>$B246,$B246-SUM($D246:L246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:M246)+$B246/$C246)>$B246,$B246-SUM($D246:M246),$B246/$C246)","v":216.49546623521951},{"$f":"IF((SUM($D246:N246)+$B246/$C246)>$B246,$B246-SUM($D246:N246),$B246/$C246)","v":108.24773311760964},{"$f":"IF((SUM($D246:O246)+$B246/$C246)>$B246,$B246-SUM($D246:O246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:P246)+$B246/$C246)>$B246,$B246-SUM($D246:P246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:Q246)+$B246/$C246)>$B246,$B246-SUM($D246:Q246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:R246)+$B246/$C246)>$B246,$B246-SUM($D246:R246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:S246)+$B246/$C246)>$B246,$B246-SUM($D246:S246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:T246)+$B246/$C246)>$B246,$B246-SUM($D246:T246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:U246)+$B246/$C246)>$B246,$B246-SUM($D246:U246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:V246)+$B246/$C246)>$B246,$B246-SUM($D246:V246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:W246)+$B246/$C246)>$B246,$B246-SUM($D246:W246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:X246)+$B246/$C246)>$B246,$B246-SUM($D246:X246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:Y246)+$B246/$C246)>$B246,$B246-SUM($D246:Y246),$B246/$C246)","v":0},{"$f":"IF((SUM($D246:Z246)+$B246/$C246)>$B246,$B246-SUM($D246:Z246),$B246/$C246)","v":0},null,null,null,null,null,{"$f":"H246*AG$16","v":124.89793804198},255.19421525276695,261.0833125278308,267.80588235942719,274.70154998384351,281.77477245346148,289.03012158420552,148.23614345528026]
[2014,{"$f":"I$183","v":3428.9821940914162},7,null,null,null,null,null,{"$f":"IF($C247=1,$B247,$B247/2/$C247)","v":244.92729957795831},{"$f":"IF((SUM($D247:I247)+$B247/$C247)>$B247,$B247-SUM($D247:I247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:J247)+$B247/$C247)>$B247,$B247-SUM($D247:J247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:K247)+$B247/$C247)>$B247,$B247-SUM($D247:K247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:L247)+$B247/$C247)>$B247,$B247-SUM($D247:L247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:M247)+$B247/$C247)>$B247,$B247-SUM($D247:M247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:N247)+$B247/$C247)>$B247,$B247-SUM($D247:N247),$B247/$C247)","v":489.85459915591662},{"$f":"IF((SUM($D247:O247)+$B247/$C247)>$B247,$B247-SUM($D247:O247),$B247/$C247)","v":244.92729957795791},{"$f":"IF((SUM($D247:P247)+$B247/$C247)>$B247,$B247-SUM($D247:P247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:Q247)+$B247/$C247)>$B247,$B247-SUM($D247:Q247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:R247)+$B247/$C247)>$B247,$B247-SUM($D247:R247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:S247)+$B247/$C247)>$B247,$B247-SUM($D247:S247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:T247)+$B247/$C247)>$B247,$B247-SUM($D247:T247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:U247)+$B247/$C247)>$B247,$B247-SUM($D247:U247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:V247)+$B247/$C247)>$B247,$B247-SUM($D247:V247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:W247)+$B247/$C247)>$B247,$B247-SUM($D247:W247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:X247)+$B247/$C247)>$B247,$B247-SUM($D247:X247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:Y247)+$B247/$C247)>$B247,$B247-SUM($D247:Y247),$B247/$C247)","v":0},{"$f":"IF((SUM($D247:Z247)+$B247/$C247)>$B247,$B247-SUM($D247:Z247),$B247/$C247)","v":0},null,null,null,null,null,null,{"$f":"I247*AH$16","v":288.70826302601},590.74152280706664,605.952380602012,621.55489902334864,637.55916284396289,653.97551650707101,670.81457081240671]
[2015,{"$f":"J$183","v":3554.5513242933425},7,null,null,null,null,null,null,{"$f":"IF($C248=1,$B248,$B248/2/$C248)","v":253.89652316381017},{"$f":"IF((SUM($D248:J248)+$B248/$C248)>$B248,$B248-SUM($D248:J248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:K248)+$B248/$C248)>$B248,$B248-SUM($D248:K248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:L248)+$B248/$C248)>$B248,$B248-SUM($D248:L248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:M248)+$B248/$C248)>$B248,$B248-SUM($D248:M248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:N248)+$B248/$C248)>$B248,$B248-SUM($D248:N248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:O248)+$B248/$C248)>$B248,$B248-SUM($D248:O248),$B248/$C248)","v":507.79304632762035},{"$f":"IF((SUM($D248:P248)+$B248/$C248)>$B248,$B248-SUM($D248:P248),$B248/$C248)","v":253.8965231638108},{"$f":"IF((SUM($D248:Q248)+$B248/$C248)>$B248,$B248-SUM($D248:Q248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:R248)+$B248/$C248)>$B248,$B248-SUM($D248:R248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:S248)+$B248/$C248)>$B248,$B248-SUM($D248:S248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:T248)+$B248/$C248)>$B248,$B248-SUM($D248:T248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:U248)+$B248/$C248)>$B248,$B248-SUM($D248:U248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:V248)+$B248/$C248)>$B248,$B248-SUM($D248:V248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:W248)+$B248/$C248)>$B248,$B248-SUM($D248:W248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:X248)+$B248/$C248)>$B248,$B248-SUM($D248:X248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:Y248)+$B248/$C248)>$B248,$B248-SUM($D248:Y248),$B248/$C248)","v":0},{"$f":"IF((SUM($D248:Z248)+$B248/$C248)>$B248,$B248-SUM($D248:Z248),$B248/$C248)","v":0},null,null,null,null,null,null,0,306.1872216524178,628.14232183503805,644.31620358118357,660.90654261996008,677.92406220749785,695.37976171040486]
[{"$f":"A248+1","v":2016},{"$f":"K$183","v":5989.8779205609471},{"$f":"C248","v":7},null,null,null,null,null,null,null,{"$f":"IF($C249=1,$B249,$B249/2/$C249)","v":427.84842289721053},{"$f":"IF((SUM($D249:K249)+$B249/$C249)>$B249,$B249-SUM($D249:K249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:L249)+$B249/$C249)>$B249,$B249-SUM($D249:L249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:M249)+$B249/$C249)>$B249,$B249-SUM($D249:M249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:N249)+$B249/$C249)>$B249,$B249-SUM($D249:N249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:O249)+$B249/$C249)>$B249,$B249-SUM($D249:O249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:P249)+$B249/$C249)>$B249,$B249-SUM($D249:P249),$B249/$C249)","v":855.69684579442105},{"$f":"IF((SUM($D249:Q249)+$B249/$C249)>$B249,$B249-SUM($D249:Q249),$B249/$C249)","v":427.84842289720928},{"$f":"IF((SUM($D249:R249)+$B249/$C249)>$B249,$B249-SUM($D249:R249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:S249)+$B249/$C249)>$B249,$B249-SUM($D249:S249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:T249)+$B249/$C249)>$B249,$B249-SUM($D249:T249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:U249)+$B249/$C249)>$B249,$B249-SUM($D249:U249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:V249)+$B249/$C249)>$B249,$B249-SUM($D249:V249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:W249)+$B249/$C249)>$B249,$B249-SUM($D249:W249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:X249)+$B249/$C249)>$B249,$B249-SUM($D249:X249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:Y249)+$B249/$C249)>$B249,$B249-SUM($D249:Y249),$B249/$C249)","v":0},{"$f":"IF((SUM($D249:Z249)+$B249/$C249)>$B249,$B249-SUM($D249:Z249),$B249/$C249)","v":0},null,null,null,null,null,null,0,0,529.25045684599593,1085.7559926941951,1113.7128560045719,1142.3895736942147,1171.8046811160202]
[{"$f":"A249+1","v":2017},{"$f":"L$183","v":3900.4929405698776},{"$f":"C249","v":7},null,null,null,null,null,null,null,null,{"$f":"IF($C250=1,$B250,$B250/2/$C250)","v":278.60663861213413},{"$f":"IF((SUM($D250:L250)+$B250/$C250)>$B250,$B250-SUM($D250:L250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:M250)+$B250/$C250)>$B250,$B250-SUM($D250:M250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:N250)+$B250/$C250)>$B250,$B250-SUM($D250:N250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:O250)+$B250/$C250)>$B250,$B250-SUM($D250:O250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:P250)+$B250/$C250)>$B250,$B250-SUM($D250:P250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:Q250)+$B250/$C250)>$B250,$B250-SUM($D250:Q250),$B250/$C250)","v":557.21327722426827},{"$f":"IF((SUM($D250:R250)+$B250/$C250)>$B250,$B250-SUM($D250:R250),$B250/$C250)","v":278.60663861213379},{"$f":"IF((SUM($D250:S250)+$B250/$C250)>$B250,$B250-SUM($D250:S250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:T250)+$B250/$C250)>$B250,$B250-SUM($D250:T250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:U250)+$B250/$C250)>$B250,$B250-SUM($D250:U250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:V250)+$B250/$C250)>$B250,$B250-SUM($D250:V250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:W250)+$B250/$C250)>$B250,$B250-SUM($D250:W250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:X250)+$B250/$C250)>$B250,$B250-SUM($D250:X250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:Y250)+$B250/$C250)>$B250,$B250-SUM($D250:Y250),$B250/$C250)","v":0},{"$f":"IF((SUM($D250:Z250)+$B250/$C250)>$B250,$B250-SUM($D250:Z250),$B250/$C250)","v":0},null,null,null,null,null,null,0,0,0,353.51167760431963,725.22832523119848,743.90205053755528,763.05660099191789]
[2018,{"$f":"M$183","v":368.80854849017646},7,null,null,null,null,null,null,null,null,null,{"$f":"IF($C251=1,$B251,$B251/2/$C251)","v":26.34346774929832},{"$f":"IF((SUM($D251:M251)+$B251/$C251)>$B251,$B251-SUM($D251:M251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:N251)+$B251/$C251)>$B251,$B251-SUM($D251:N251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:O251)+$B251/$C251)>$B251,$B251-SUM($D251:O251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:P251)+$B251/$C251)>$B251,$B251-SUM($D251:P251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:Q251)+$B251/$C251)>$B251,$B251-SUM($D251:Q251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:R251)+$B251/$C251)>$B251,$B251-SUM($D251:R251),$B251/$C251)","v":52.68693549859664},{"$f":"IF((SUM($D251:S251)+$B251/$C251)>$B251,$B251-SUM($D251:S251),$B251/$C251)","v":26.34346774929827},{"$f":"IF((SUM($D251:T251)+$B251/$C251)>$B251,$B251-SUM($D251:T251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:U251)+$B251/$C251)>$B251,$B251-SUM($D251:U251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:V251)+$B251/$C251)>$B251,$B251-SUM($D251:V251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:W251)+$B251/$C251)>$B251,$B251-SUM($D251:W251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:X251)+$B251/$C251)>$B251,$B251-SUM($D251:X251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:Y251)+$B251/$C251)>$B251,$B251-SUM($D251:Y251),$B251/$C251)","v":0},{"$f":"IF((SUM($D251:Z251)+$B251/$C251)>$B251,$B251-SUM($D251:Z251),$B251/$C251)","v":0},null,null,null,null,null,null,0,0,0,0,34.286744012591576,70.339169858242826,72.150315797407927]
[2019,{"$f":"N$183","v":616.30917082180872},7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C252=1,$B252,$B252/2/$C252)","v":44.022083630129195},{"$f":"IF((SUM($D252:N252)+$B252/$C252)>$B252,$B252-SUM($D252:N252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:O252)+$B252/$C252)>$B252,$B252-SUM($D252:O252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:P252)+$B252/$C252)>$B252,$B252-SUM($D252:P252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:Q252)+$B252/$C252)>$B252,$B252-SUM($D252:Q252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:R252)+$B252/$C252)>$B252,$B252-SUM($D252:R252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:S252)+$B252/$C252)>$B252,$B252-SUM($D252:S252),$B252/$C252)","v":88.044167260258391},{"$f":"IF((SUM($D252:T252)+$B252/$C252)>$B252,$B252-SUM($D252:T252),$B252/$C252)","v":44.022083630129146},{"$f":"IF((SUM($D252:U252)+$B252/$C252)>$B252,$B252-SUM($D252:U252),$B252/$C252)","v":0},{"$f":"IF((SUM($D252:V252)+$B252/$C252)>$B252,$B252-SUM($D252:V252),$B252/$C252)","v":0},{"$f":"IF((SUM($D252:W252)+$B252/$C252)>$B252,$B252-SUM($D252:W252),$B252/$C252)","v":0},{"$f":"IF((SUM($D252:X252)+$B252/$C252)>$B252,$B252-SUM($D252:X252),$B252/$C252)","v":0},{"$f":"IF((SUM($D252:Y252)+$B252/$C252)>$B252,$B252-SUM($D252:Y252),$B252/$C252)","v":0},{"$f":"IF((SUM($D252:Z252)+$B252/$C252)>$B252,$B252-SUM($D252:Z252),$B252/$C252)","v":0},null,null,null,null,null,null,0,0,0,0,0,58.771245445769104,120.56906350373423]
[{"$f":"A252+1","v":2020},{"$f":"O$183","v":2087.3193784068644},7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C253=1,$B253,$B253/2/$C253)","v":149.09424131477604},{"$f":"IF((SUM($D253:O253)+$B253/$C253)>$B253,$B253-SUM($D253:O253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:P253)+$B253/$C253)>$B253,$B253-SUM($D253:P253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:Q253)+$B253/$C253)>$B253,$B253-SUM($D253:Q253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:R253)+$B253/$C253)>$B253,$B253-SUM($D253:R253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:S253)+$B253/$C253)>$B253,$B253-SUM($D253:S253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:T253)+$B253/$C253)>$B253,$B253-SUM($D253:T253),$B253/$C253)","v":298.18848262955208},{"$f":"IF((SUM($D253:U253)+$B253/$C253)>$B253,$B253-SUM($D253:U253),$B253/$C253)","v":149.09424131477613},{"$f":"IF((SUM($D253:V253)+$B253/$C253)>$B253,$B253-SUM($D253:V253),$B253/$C253)","v":0},{"$f":"IF((SUM($D253:W253)+$B253/$C253)>$B253,$B253-SUM($D253:W253),$B253/$C253)","v":0},{"$f":"IF((SUM($D253:X253)+$B253/$C253)>$B253,$B253-SUM($D253:X253),$B253/$C253)","v":0},{"$f":"IF((SUM($D253:Y253)+$B253/$C253)>$B253,$B253-SUM($D253:Y253),$B253/$C253)","v":0},{"$f":"IF((SUM($D253:Z253)+$B253/$C253)>$B253,$B253-SUM($D253:Z253),$B253/$C253)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,204.17199240450344]
[null,{"$f":"SUM(B242:B253)","v":128801.33513031024},null,{"$f":"SUM(D242:D248)","v":4302.6719927447384},10918.310777389155,13779.208846674044,14830.679018417435,15442.465645893224,15795.64067858879,16294.46450133056,12245.689031749635,5630.0502471052141,2769.1521778203241,1717.6820060769355,1105.8953786011466,752.72034590557826,253.8965231638108,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"E254*AD$16","v":11606.72885919175},{"$f":"F254*AE$16","v":15056.348632588979},{"$f":"G254*AF$16","v":16775.686102800053},{"$f":"H254*AG$16","v":17817.759891199144},18619.124905865548,19650.355002133783,15147.973365334919,7143.7224818665745,3604.1273212925762,2293.1742991791771,1514.4304759780919]
[]
[]
["Communications","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E258*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$184","v":0},7,{"$f":"IF($C259=1,$B259,$B259/2/$C259)","v":0},{"$f":"IF((SUM($D259:D259)+$B259/$C259)>$B259,$B259-SUM($D259:D259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:E259)+$B259/$C259)>$B259,$B259-SUM($D259:E259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:F259)+$B259/$C259)>$B259,$B259-SUM($D259:F259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:G259)+$B259/$C259)>$B259,$B259-SUM($D259:G259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:H259)+$B259/$C259)>$B259,$B259-SUM($D259:H259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:I259)+$B259/$C259)>$B259,$B259-SUM($D259:I259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:J259)+$B259/$C259)>$B259,$B259-SUM($D259:J259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:K259)+$B259/$C259)>$B259,$B259-SUM($D259:K259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:L259)+$B259/$C259)>$B259,$B259-SUM($D259:L259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:M259)+$B259/$C259)>$B259,$B259-SUM($D259:M259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:N259)+$B259/$C259)>$B259,$B259-SUM($D259:N259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:O259)+$B259/$C259)>$B259,$B259-SUM($D259:O259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:P259)+$B259/$C259)>$B259,$B259-SUM($D259:P259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:Q259)+$B259/$C259)>$B259,$B259-SUM($D259:Q259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:R259)+$B259/$C259)>$B259,$B259-SUM($D259:R259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:S259)+$B259/$C259)>$B259,$B259-SUM($D259:S259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:T259)+$B259/$C259)>$B259,$B259-SUM($D259:T259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:U259)+$B259/$C259)>$B259,$B259-SUM($D259:U259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:V259)+$B259/$C259)>$B259,$B259-SUM($D259:V259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:W259)+$B259/$C259)>$B259,$B259-SUM($D259:W259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:X259)+$B259/$C259)>$B259,$B259-SUM($D259:X259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:Y259)+$B259/$C259)>$B259,$B259-SUM($D259:Y259),$B259/$C259)","v":0},{"$f":"IF((SUM($D259:Z259)+$B259/$C259)>$B259,$B259-SUM($D259:Z259),$B259/$C259)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2010,{"$f":"E$184","v":0},7,null,{"$f":"IF($C260=1,$B260,$B260/2/$C260)","v":0},{"$f":"IF((SUM($D260:E260)+$B260/$C260)>$B260,$B260-SUM($D260:E260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:F260)+$B260/$C260)>$B260,$B260-SUM($D260:F260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:G260)+$B260/$C260)>$B260,$B260-SUM($D260:G260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:H260)+$B260/$C260)>$B260,$B260-SUM($D260:H260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:I260)+$B260/$C260)>$B260,$B260-SUM($D260:I260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:J260)+$B260/$C260)>$B260,$B260-SUM($D260:J260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:K260)+$B260/$C260)>$B260,$B260-SUM($D260:K260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:L260)+$B260/$C260)>$B260,$B260-SUM($D260:L260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:M260)+$B260/$C260)>$B260,$B260-SUM($D260:M260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:N260)+$B260/$C260)>$B260,$B260-SUM($D260:N260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:O260)+$B260/$C260)>$B260,$B260-SUM($D260:O260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:P260)+$B260/$C260)>$B260,$B260-SUM($D260:P260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:Q260)+$B260/$C260)>$B260,$B260-SUM($D260:Q260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:R260)+$B260/$C260)>$B260,$B260-SUM($D260:R260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:S260)+$B260/$C260)>$B260,$B260-SUM($D260:S260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:T260)+$B260/$C260)>$B260,$B260-SUM($D260:T260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:U260)+$B260/$C260)>$B260,$B260-SUM($D260:U260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:V260)+$B260/$C260)>$B260,$B260-SUM($D260:V260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:W260)+$B260/$C260)>$B260,$B260-SUM($D260:W260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:X260)+$B260/$C260)>$B260,$B260-SUM($D260:X260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:Y260)+$B260/$C260)>$B260,$B260-SUM($D260:Y260),$B260/$C260)","v":0},{"$f":"IF((SUM($D260:Z260)+$B260/$C260)>$B260,$B260-SUM($D260:Z260),$B260/$C260)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0]
[2011,{"$f":"F$184","v":2082.9823798845928},7,null,null,{"$f":"IF($C261=1,$B261,$B261/2/$C261)","v":148.78445570604234},{"$f":"IF((SUM($D261:F261)+$B261/$C261)>$B261,$B261-SUM($D261:F261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:G261)+$B261/$C261)>$B261,$B261-SUM($D261:G261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:H261)+$B261/$C261)>$B261,$B261-SUM($D261:H261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:I261)+$B261/$C261)>$B261,$B261-SUM($D261:I261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:J261)+$B261/$C261)>$B261,$B261-SUM($D261:J261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:K261)+$B261/$C261)>$B261,$B261-SUM($D261:K261),$B261/$C261)","v":297.56891141208467},{"$f":"IF((SUM($D261:L261)+$B261/$C261)>$B261,$B261-SUM($D261:L261),$B261/$C261)","v":148.78445570604254},{"$f":"IF((SUM($D261:M261)+$B261/$C261)>$B261,$B261-SUM($D261:M261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:N261)+$B261/$C261)>$B261,$B261-SUM($D261:N261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:O261)+$B261/$C261)>$B261,$B261-SUM($D261:O261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:P261)+$B261/$C261)>$B261,$B261-SUM($D261:P261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:Q261)+$B261/$C261)>$B261,$B261-SUM($D261:Q261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:R261)+$B261/$C261)>$B261,$B261-SUM($D261:R261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:S261)+$B261/$C261)>$B261,$B261-SUM($D261:S261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:T261)+$B261/$C261)>$B261,$B261-SUM($D261:T261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:U261)+$B261/$C261)>$B261,$B261-SUM($D261:U261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:V261)+$B261/$C261)>$B261,$B261-SUM($D261:V261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:W261)+$B261/$C261)>$B261,$B261-SUM($D261:W261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:X261)+$B261/$C261)>$B261,$B261-SUM($D261:X261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:Y261)+$B261/$C261)>$B261,$B261-SUM($D261:Y261),$B261/$C261)","v":0},{"$f":"IF((SUM($D261:Z261)+$B261/$C261)>$B261,$B261-SUM($D261:Z261),$B261/$C261)","v":0},null,null,null,{"$f":"F261*AE$16","v":162.57469214285712},336.59434241694828,343.33969303898391,350.75960781978489,358.85406030793376,368.0941050140267,377.57206935267806,193.64703972891834,0,0]
[2012,{"$f":"G$184","v":370.27767362318843},7,null,null,null,{"$f":"IF($C262=1,$B262,$B262/2/$C262)","v":26.448405258799173},{"$f":"IF((SUM($D262:G262)+$B262/$C262)>$B262,$B262-SUM($D262:G262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:H262)+$B262/$C262)>$B262,$B262-SUM($D262:H262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:I262)+$B262/$C262)>$B262,$B262-SUM($D262:I262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:J262)+$B262/$C262)>$B262,$B262-SUM($D262:J262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:K262)+$B262/$C262)>$B262,$B262-SUM($D262:K262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:L262)+$B262/$C262)>$B262,$B262-SUM($D262:L262),$B262/$C262)","v":52.896810517598347},{"$f":"IF((SUM($D262:M262)+$B262/$C262)>$B262,$B262-SUM($D262:M262),$B262/$C262)","v":26.448405258799198},{"$f":"IF((SUM($D262:N262)+$B262/$C262)>$B262,$B262-SUM($D262:N262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:O262)+$B262/$C262)>$B262,$B262-SUM($D262:O262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:P262)+$B262/$C262)>$B262,$B262-SUM($D262:P262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:Q262)+$B262/$C262)>$B262,$B262-SUM($D262:Q262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:R262)+$B262/$C262)>$B262,$B262-SUM($D262:R262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:S262)+$B262/$C262)>$B262,$B262-SUM($D262:S262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:T262)+$B262/$C262)>$B262,$B262-SUM($D262:T262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:U262)+$B262/$C262)>$B262,$B262-SUM($D262:U262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:V262)+$B262/$C262)>$B262,$B262-SUM($D262:V262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:W262)+$B262/$C262)>$B262,$B262-SUM($D262:W262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:X262)+$B262/$C262)>$B262,$B262-SUM($D262:X262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:Y262)+$B262/$C262)>$B262,$B262-SUM($D262:Y262),$B262/$C262)","v":0},{"$f":"IF((SUM($D262:Z262)+$B262/$C262)>$B262,$B262-SUM($D262:Z262),$B262/$C262)","v":0},null,null,null,null,{"$f":"G262*AF$16","v":29.917048571428577},61.033172449600009,62.352160459315918,63.791056469915524,65.433596652197764,67.11843019658609,68.846646104431883,35.30968070875695,0]
[2013,{"$f":"H$184","v":914.67994635118589},7,null,null,null,null,{"$f":"IF($C263=1,$B263,$B263/2/$C263)","v":65.334281882227558},{"$f":"IF((SUM($D263:H263)+$B263/$C263)>$B263,$B263-SUM($D263:H263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:I263)+$B263/$C263)>$B263,$B263-SUM($D263:I263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:J263)+$B263/$C263)>$B263,$B263-SUM($D263:J263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:K263)+$B263/$C263)>$B263,$B263-SUM($D263:K263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:L263)+$B263/$C263)>$B263,$B263-SUM($D263:L263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:M263)+$B263/$C263)>$B263,$B263-SUM($D263:M263),$B263/$C263)","v":130.66856376445512},{"$f":"IF((SUM($D263:N263)+$B263/$C263)>$B263,$B263-SUM($D263:N263),$B263/$C263)","v":65.334281882227515},{"$f":"IF((SUM($D263:O263)+$B263/$C263)>$B263,$B263-SUM($D263:O263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:P263)+$B263/$C263)>$B263,$B263-SUM($D263:P263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:Q263)+$B263/$C263)>$B263,$B263-SUM($D263:Q263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:R263)+$B263/$C263)>$B263,$B263-SUM($D263:R263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:S263)+$B263/$C263)>$B263,$B263-SUM($D263:S263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:T263)+$B263/$C263)>$B263,$B263-SUM($D263:T263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:U263)+$B263/$C263)>$B263,$B263-SUM($D263:U263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:V263)+$B263/$C263)>$B263,$B263-SUM($D263:V263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:W263)+$B263/$C263)>$B263,$B263-SUM($D263:W263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:X263)+$B263/$C263)>$B263,$B263-SUM($D263:X263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:Y263)+$B263/$C263)>$B263,$B263-SUM($D263:Y263),$B263/$C263)","v":0},{"$f":"IF((SUM($D263:Z263)+$B263/$C263)>$B263,$B263-SUM($D263:Z263),$B263/$C263)","v":0},null,null,null,null,null,{"$f":"H263*AG$16","v":75.383722647363456},154.0256808511935,157.58011964006721,161.63761128170074,165.79957827504438,170.06871073016598,174.44776802411397,89.46979029222797]
[2014,{"$f":"I$184","v":914.79290431995548},7,null,null,null,null,null,{"$f":"IF($C264=1,$B264,$B264/2/$C264)","v":65.342350308568243},{"$f":"IF((SUM($D264:I264)+$B264/$C264)>$B264,$B264-SUM($D264:I264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:J264)+$B264/$C264)>$B264,$B264-SUM($D264:J264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:K264)+$B264/$C264)>$B264,$B264-SUM($D264:K264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:L264)+$B264/$C264)>$B264,$B264-SUM($D264:L264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:M264)+$B264/$C264)>$B264,$B264-SUM($D264:M264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:N264)+$B264/$C264)>$B264,$B264-SUM($D264:N264),$B264/$C264)","v":130.68470061713649},{"$f":"IF((SUM($D264:O264)+$B264/$C264)>$B264,$B264-SUM($D264:O264),$B264/$C264)","v":65.342350308568257},{"$f":"IF((SUM($D264:P264)+$B264/$C264)>$B264,$B264-SUM($D264:P264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:Q264)+$B264/$C264)>$B264,$B264-SUM($D264:Q264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:R264)+$B264/$C264)>$B264,$B264-SUM($D264:R264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:S264)+$B264/$C264)>$B264,$B264-SUM($D264:S264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:T264)+$B264/$C264)>$B264,$B264-SUM($D264:T264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:U264)+$B264/$C264)>$B264,$B264-SUM($D264:U264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:V264)+$B264/$C264)>$B264,$B264-SUM($D264:V264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:W264)+$B264/$C264)>$B264,$B264-SUM($D264:W264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:X264)+$B264/$C264)>$B264,$B264-SUM($D264:X264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:Y264)+$B264/$C264)>$B264,$B264-SUM($D264:Y264),$B264/$C264)","v":0},{"$f":"IF((SUM($D264:Z264)+$B264/$C264)>$B264,$B264-SUM($D264:Z264),$B264/$C264)","v":0},null,null,null,null,null,null,{"$f":"I264*AH$16","v":77.022351090019157},157.59957992265461,161.65757264230561,165.82005361580104,170.08971328542256,174.46931136898667,178.96167864360334]
[2015,{"$f":"J$184","v":194.03743053285388},7,null,null,null,null,null,null,{"$f":"IF($C265=1,$B265,$B265/2/$C265)","v":13.85981646663242},{"$f":"IF((SUM($D265:J265)+$B265/$C265)>$B265,$B265-SUM($D265:J265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:K265)+$B265/$C265)>$B265,$B265-SUM($D265:K265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:L265)+$B265/$C265)>$B265,$B265-SUM($D265:L265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:M265)+$B265/$C265)>$B265,$B265-SUM($D265:M265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:N265)+$B265/$C265)>$B265,$B265-SUM($D265:N265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:O265)+$B265/$C265)>$B265,$B265-SUM($D265:O265),$B265/$C265)","v":27.71963293326484},{"$f":"IF((SUM($D265:P265)+$B265/$C265)>$B265,$B265-SUM($D265:P265),$B265/$C265)","v":13.859816466632395},{"$f":"IF((SUM($D265:Q265)+$B265/$C265)>$B265,$B265-SUM($D265:Q265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:R265)+$B265/$C265)>$B265,$B265-SUM($D265:R265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:S265)+$B265/$C265)>$B265,$B265-SUM($D265:S265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:T265)+$B265/$C265)>$B265,$B265-SUM($D265:T265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:U265)+$B265/$C265)>$B265,$B265-SUM($D265:U265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:V265)+$B265/$C265)>$B265,$B265-SUM($D265:V265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:W265)+$B265/$C265)>$B265,$B265-SUM($D265:W265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:X265)+$B265/$C265)>$B265,$B265-SUM($D265:X265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:Y265)+$B265/$C265)>$B265,$B265-SUM($D265:Y265),$B265/$C265)","v":0},{"$f":"IF((SUM($D265:Z265)+$B265/$C265)>$B265,$B265-SUM($D265:Z265),$B265/$C265)","v":0},null,null,null,null,null,null,0,16.714284400785751,34.289312776217272,35.172219835208253,36.077860650337868,37.006820587486843,37.959700084977584]
[{"$f":"A265+1","v":2016},{"$f":"K$184","v":116.53733559774305},{"$f":"C265","v":7},null,null,null,null,null,null,null,{"$f":"IF($C266=1,$B266,$B266/2/$C266)","v":8.3240953998387894},{"$f":"IF((SUM($D266:K266)+$B266/$C266)>$B266,$B266-SUM($D266:K266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:L266)+$B266/$C266)>$B266,$B266-SUM($D266:L266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:M266)+$B266/$C266)>$B266,$B266-SUM($D266:M266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:N266)+$B266/$C266)>$B266,$B266-SUM($D266:N266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:O266)+$B266/$C266)>$B266,$B266-SUM($D266:O266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:P266)+$B266/$C266)>$B266,$B266-SUM($D266:P266),$B266/$C266)","v":16.648190799677579},{"$f":"IF((SUM($D266:Q266)+$B266/$C266)>$B266,$B266-SUM($D266:Q266),$B266/$C266)","v":8.3240953998387823},{"$f":"IF((SUM($D266:R266)+$B266/$C266)>$B266,$B266-SUM($D266:R266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:S266)+$B266/$C266)>$B266,$B266-SUM($D266:S266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:T266)+$B266/$C266)>$B266,$B266-SUM($D266:T266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:U266)+$B266/$C266)>$B266,$B266-SUM($D266:U266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:V266)+$B266/$C266)>$B266,$B266-SUM($D266:V266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:W266)+$B266/$C266)>$B266,$B266-SUM($D266:W266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:X266)+$B266/$C266)>$B266,$B266-SUM($D266:X266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:Y266)+$B266/$C266)>$B266,$B266-SUM($D266:Y266),$B266/$C266)","v":0},{"$f":"IF((SUM($D266:Z266)+$B266/$C266)>$B266,$B266-SUM($D266:Z266),$B266/$C266)","v":0},null,null,null,null,null,null,0,0,10.296944098477489,21.124155145721993,21.668075807389915,22.226001748045256,22.798293586162984]
[{"$f":"A266+1","v":2017},{"$f":"L$184","v":56.847480779386856},{"$f":"C266","v":7},null,null,null,null,null,null,null,null,{"$f":"IF($C267=1,$B267,$B267/2/$C267)","v":4.0605343413847752},{"$f":"IF((SUM($D267:L267)+$B267/$C267)>$B267,$B267-SUM($D267:L267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:M267)+$B267/$C267)>$B267,$B267-SUM($D267:M267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:N267)+$B267/$C267)>$B267,$B267-SUM($D267:N267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:O267)+$B267/$C267)>$B267,$B267-SUM($D267:O267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:P267)+$B267/$C267)>$B267,$B267-SUM($D267:P267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:Q267)+$B267/$C267)>$B267,$B267-SUM($D267:Q267),$B267/$C267)","v":8.1210686827695504},{"$f":"IF((SUM($D267:R267)+$B267/$C267)>$B267,$B267-SUM($D267:R267),$B267/$C267)","v":4.0605343413847805},{"$f":"IF((SUM($D267:S267)+$B267/$C267)>$B267,$B267-SUM($D267:S267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:T267)+$B267/$C267)>$B267,$B267-SUM($D267:T267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:U267)+$B267/$C267)>$B267,$B267-SUM($D267:U267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:V267)+$B267/$C267)>$B267,$B267-SUM($D267:V267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:W267)+$B267/$C267)>$B267,$B267-SUM($D267:W267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:X267)+$B267/$C267)>$B267,$B267-SUM($D267:X267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:Y267)+$B267/$C267)>$B267,$B267-SUM($D267:Y267),$B267/$C267)","v":0},{"$f":"IF((SUM($D267:Z267)+$B267/$C267)>$B267,$B267-SUM($D267:Z267),$B267/$C267)","v":0},null,null,null,null,null,null,0,0,0,5.1522329623712171,10.569793076775568,10.841952072217198,11.121118822518529]
[2018,{"$f":"M$184","v":0},7,null,null,null,null,null,null,null,null,null,{"$f":"IF($C268=1,$B268,$B268/2/$C268)","v":0},{"$f":"IF((SUM($D268:M268)+$B268/$C268)>$B268,$B268-SUM($D268:M268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:N268)+$B268/$C268)>$B268,$B268-SUM($D268:N268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:O268)+$B268/$C268)>$B268,$B268-SUM($D268:O268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:P268)+$B268/$C268)>$B268,$B268-SUM($D268:P268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:Q268)+$B268/$C268)>$B268,$B268-SUM($D268:Q268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:R268)+$B268/$C268)>$B268,$B268-SUM($D268:R268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:S268)+$B268/$C268)>$B268,$B268-SUM($D268:S268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:T268)+$B268/$C268)>$B268,$B268-SUM($D268:T268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:U268)+$B268/$C268)>$B268,$B268-SUM($D268:U268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:V268)+$B268/$C268)>$B268,$B268-SUM($D268:V268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:W268)+$B268/$C268)>$B268,$B268-SUM($D268:W268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:X268)+$B268/$C268)>$B268,$B268-SUM($D268:X268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:Y268)+$B268/$C268)>$B268,$B268-SUM($D268:Y268),$B268/$C268)","v":0},{"$f":"IF((SUM($D268:Z268)+$B268/$C268)>$B268,$B268-SUM($D268:Z268),$B268/$C268)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2019,{"$f":"N$184","v":0},7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C269=1,$B269,$B269/2/$C269)","v":0},{"$f":"IF((SUM($D269:N269)+$B269/$C269)>$B269,$B269-SUM($D269:N269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:O269)+$B269/$C269)>$B269,$B269-SUM($D269:O269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:P269)+$B269/$C269)>$B269,$B269-SUM($D269:P269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:Q269)+$B269/$C269)>$B269,$B269-SUM($D269:Q269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:R269)+$B269/$C269)>$B269,$B269-SUM($D269:R269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:S269)+$B269/$C269)>$B269,$B269-SUM($D269:S269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:T269)+$B269/$C269)>$B269,$B269-SUM($D269:T269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:U269)+$B269/$C269)>$B269,$B269-SUM($D269:U269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:V269)+$B269/$C269)>$B269,$B269-SUM($D269:V269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:W269)+$B269/$C269)>$B269,$B269-SUM($D269:W269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:X269)+$B269/$C269)>$B269,$B269-SUM($D269:X269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:Y269)+$B269/$C269)>$B269,$B269-SUM($D269:Y269),$B269/$C269)","v":0},{"$f":"IF((SUM($D269:Z269)+$B269/$C269)>$B269,$B269-SUM($D269:Z269),$B269/$C269)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A269+1","v":2020},{"$f":"O$184","v":0},7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C270=1,$B270,$B270/2/$C270)","v":0},{"$f":"IF((SUM($D270:O270)+$B270/$C270)>$B270,$B270-SUM($D270:O270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:P270)+$B270/$C270)>$B270,$B270-SUM($D270:P270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:Q270)+$B270/$C270)>$B270,$B270-SUM($D270:Q270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:R270)+$B270/$C270)>$B270,$B270-SUM($D270:R270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:S270)+$B270/$C270)>$B270,$B270-SUM($D270:S270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:T270)+$B270/$C270)>$B270,$B270-SUM($D270:T270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:U270)+$B270/$C270)>$B270,$B270-SUM($D270:U270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:V270)+$B270/$C270)>$B270,$B270-SUM($D270:V270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:W270)+$B270/$C270)>$B270,$B270-SUM($D270:W270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:X270)+$B270/$C270)>$B270,$B270-SUM($D270:X270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:Y270)+$B270/$C270)>$B270,$B270-SUM($D270:Y270),$B270/$C270)","v":0},{"$f":"IF((SUM($D270:Z270)+$B270/$C270)>$B270,$B270-SUM($D270:Z270),$B270/$C270)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B259:B270)","v":4650.1551510889067},null,{"$f":"SUM(D259:D265)","v":0},0,148.78445570604234,324.01731667088387,415.80000381191059,546.47663600270641,625.67880277790709,639.53861924453952,639.53861924453952,490.75416353849732,315.52130257365565,223.73861543262885,93.061983241833104,13.859816466632395,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"E271*AD$16","v":0},{"$f":"F271*AE$16","v":162.57469214285712},{"$f":"G271*AF$16","v":366.51139098837689},{"$f":"H271*AG$16","v":479.75658813594737},644.15980022031351,754.53910074135695,791.11219836644818,811.48235127531791,638.72997049927665,421.23358068934442,306.39116902080889]
[]
[]
["Other","Net","Regulatory",{"$f":"D$4","v":2009},{"$f":"E$4","v":2010},2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,null,null,2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020]
[{"$f":"$A$4","v":"($000 Real 2008)"},"Capex","Life (years)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E275*AD$16","v":0},0,0,0,0,0,0,0,0,0,0]
[2009,{"$f":"D$185","v":96.168638846846846},7,{"$f":"IF($C276=1,$B276,$B276/2/$C276)","v":6.8691884890604893},{"$f":"IF((SUM($D276:D276)+$B276/$C276)>$B276,$B276-SUM($D276:D276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:E276)+$B276/$C276)>$B276,$B276-SUM($D276:E276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:F276)+$B276/$C276)>$B276,$B276-SUM($D276:F276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:G276)+$B276/$C276)>$B276,$B276-SUM($D276:G276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:H276)+$B276/$C276)>$B276,$B276-SUM($D276:H276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:I276)+$B276/$C276)>$B276,$B276-SUM($D276:I276),$B276/$C276)","v":13.738376978120979},{"$f":"IF((SUM($D276:J276)+$B276/$C276)>$B276,$B276-SUM($D276:J276),$B276/$C276)","v":6.8691884890604769},{"$f":"IF((SUM($D276:K276)+$B276/$C276)>$B276,$B276-SUM($D276:K276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:L276)+$B276/$C276)>$B276,$B276-SUM($D276:L276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:M276)+$B276/$C276)>$B276,$B276-SUM($D276:M276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:N276)+$B276/$C276)>$B276,$B276-SUM($D276:N276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:O276)+$B276/$C276)>$B276,$B276-SUM($D276:O276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:P276)+$B276/$C276)>$B276,$B276-SUM($D276:P276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:Q276)+$B276/$C276)>$B276,$B276-SUM($D276:Q276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:R276)+$B276/$C276)>$B276,$B276-SUM($D276:R276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:S276)+$B276/$C276)>$B276,$B276-SUM($D276:S276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:T276)+$B276/$C276)>$B276,$B276-SUM($D276:T276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:U276)+$B276/$C276)>$B276,$B276-SUM($D276:U276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:V276)+$B276/$C276)>$B276,$B276-SUM($D276:V276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:W276)+$B276/$C276)>$B276,$B276-SUM($D276:W276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:X276)+$B276/$C276)>$B276,$B276-SUM($D276:X276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:Y276)+$B276/$C276)>$B276,$B276-SUM($D276:Y276),$B276/$C276)","v":0},{"$f":"IF((SUM($D276:Z276)+$B276/$C276)>$B276,$B276-SUM($D276:Z276),$B276/$C276)","v":0},null,null,14.604605034749035,15.011732221364223,15.540131335907338,15.85155556787892,16.194123566398794,16.567834110238767,8.4972175925723548,0,0,0,0]
[2010,{"$f":"E$185","v":345.38959786476875},7,null,{"$f":"IF($C277=1,$B277,$B277/2/$C277)","v":24.670685561769197},{"$f":"IF((SUM($D277:E277)+$B277/$C277)>$B277,$B277-SUM($D277:E277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:F277)+$B277/$C277)>$B277,$B277-SUM($D277:F277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:G277)+$B277/$C277)>$B277,$B277-SUM($D277:G277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:H277)+$B277/$C277)>$B277,$B277-SUM($D277:H277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:I277)+$B277/$C277)>$B277,$B277-SUM($D277:I277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:J277)+$B277/$C277)>$B277,$B277-SUM($D277:J277),$B277/$C277)","v":49.341371123538394},{"$f":"IF((SUM($D277:K277)+$B277/$C277)>$B277,$B277-SUM($D277:K277),$B277/$C277)","v":24.670685561769176},{"$f":"IF((SUM($D277:L277)+$B277/$C277)>$B277,$B277-SUM($D277:L277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:M277)+$B277/$C277)>$B277,$B277-SUM($D277:M277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:N277)+$B277/$C277)>$B277,$B277-SUM($D277:N277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:O277)+$B277/$C277)>$B277,$B277-SUM($D277:O277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:P277)+$B277/$C277)>$B277,$B277-SUM($D277:P277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:Q277)+$B277/$C277)>$B277,$B277-SUM($D277:Q277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:R277)+$B277/$C277)>$B277,$B277-SUM($D277:R277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:S277)+$B277/$C277)>$B277,$B277-SUM($D277:S277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:T277)+$B277/$C277)>$B277,$B277-SUM($D277:T277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:U277)+$B277/$C277)>$B277,$B277-SUM($D277:U277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:V277)+$B277/$C277)>$B277,$B277-SUM($D277:V277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:W277)+$B277/$C277)>$B277,$B277-SUM($D277:W277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:X277)+$B277/$C277)>$B277,$B277-SUM($D277:X277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:Y277)+$B277/$C277)>$B277,$B277-SUM($D277:Y277),$B277/$C277)","v":0},{"$f":"IF((SUM($D277:Z277)+$B277/$C277)>$B277,$B277-SUM($D277:Z277),$B277/$C277)","v":0},null,null,26.226214285714292,53.914625571936973,55.812370615149995,56.930850522277595,58.161183244762597,59.50336439656482,61.035501852987629,31.303544969476714,0,0,0]
[2011,{"$f":"F$185","v":9655.3179647663019},7,null,null,{"$f":"IF($C278=1,$B278,$B278/2/$C278)","v":689.66556891187872},{"$f":"IF((SUM($D278:F278)+$B278/$C278)>$B278,$B278-SUM($D278:F278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:G278)+$B278/$C278)>$B278,$B278-SUM($D278:G278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:H278)+$B278/$C278)>$B278,$B278-SUM($D278:H278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:I278)+$B278/$C278)>$B278,$B278-SUM($D278:I278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:J278)+$B278/$C278)>$B278,$B278-SUM($D278:J278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:K278)+$B278/$C278)>$B278,$B278-SUM($D278:K278),$B278/$C278)","v":1379.3311378237574},{"$f":"IF((SUM($D278:L278)+$B278/$C278)>$B278,$B278-SUM($D278:L278),$B278/$C278)","v":689.66556891187793},{"$f":"IF((SUM($D278:M278)+$B278/$C278)>$B278,$B278-SUM($D278:M278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:N278)+$B278/$C278)>$B278,$B278-SUM($D278:N278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:O278)+$B278/$C278)>$B278,$B278-SUM($D278:O278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:P278)+$B278/$C278)>$B278,$B278-SUM($D278:P278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:Q278)+$B278/$C278)>$B278,$B278-SUM($D278:Q278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:R278)+$B278/$C278)>$B278,$B278-SUM($D278:R278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:S278)+$B278/$C278)>$B278,$B278-SUM($D278:S278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:T278)+$B278/$C278)>$B278,$B278-SUM($D278:T278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:U278)+$B278/$C278)>$B278,$B278-SUM($D278:U278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:V278)+$B278/$C278)>$B278,$B278-SUM($D278:V278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:W278)+$B278/$C278)>$B278,$B278-SUM($D278:W278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:X278)+$B278/$C278)>$B278,$B278-SUM($D278:X278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:Y278)+$B278/$C278)>$B278,$B278-SUM($D278:Y278),$B278/$C278)","v":0},{"$f":"IF((SUM($D278:Z278)+$B278/$C278)>$B278,$B278-SUM($D278:Z278),$B278/$C278)","v":0},null,null,null,{"$f":"F278*AE$16","v":753.58791357142866},1560.2270247514634,1591.4939743274826,1625.887753733371,1663.4082403579873,1706.2389289454375,1750.1724543713535,897.6186066547649,0,0]
[2012,{"$f":"G$185","v":2393.0899302898547},7,null,null,null,{"$f":"IF($C279=1,$B279,$B279/2/$C279)","v":170.93499502070389},{"$f":"IF((SUM($D279:G279)+$B279/$C279)>$B279,$B279-SUM($D279:G279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:H279)+$B279/$C279)>$B279,$B279-SUM($D279:H279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:I279)+$B279/$C279)>$B279,$B279-SUM($D279:I279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:J279)+$B279/$C279)>$B279,$B279-SUM($D279:J279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:K279)+$B279/$C279)>$B279,$B279-SUM($D279:K279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:L279)+$B279/$C279)>$B279,$B279-SUM($D279:L279),$B279/$C279)","v":341.86999004140779},{"$f":"IF((SUM($D279:M279)+$B279/$C279)>$B279,$B279-SUM($D279:M279),$B279/$C279)","v":170.93499502070381},{"$f":"IF((SUM($D279:N279)+$B279/$C279)>$B279,$B279-SUM($D279:N279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:O279)+$B279/$C279)>$B279,$B279-SUM($D279:O279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:P279)+$B279/$C279)>$B279,$B279-SUM($D279:P279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:Q279)+$B279/$C279)>$B279,$B279-SUM($D279:Q279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:R279)+$B279/$C279)>$B279,$B279-SUM($D279:R279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:S279)+$B279/$C279)>$B279,$B279-SUM($D279:S279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:T279)+$B279/$C279)>$B279,$B279-SUM($D279:T279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:U279)+$B279/$C279)>$B279,$B279-SUM($D279:U279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:V279)+$B279/$C279)>$B279,$B279-SUM($D279:V279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:W279)+$B279/$C279)>$B279,$B279-SUM($D279:W279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:X279)+$B279/$C279)>$B279,$B279-SUM($D279:X279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:Y279)+$B279/$C279)>$B279,$B279-SUM($D279:Y279),$B279/$C279)","v":0},{"$f":"IF((SUM($D279:Z279)+$B279/$C279)>$B279,$B279-SUM($D279:Z279),$B279/$C279)","v":0},null,null,null,null,{"$f":"G279*AF$16","v":193.35269928571427},394.45497475879995,402.97954199327046,412.27906988542287,422.89474198861376,433.78375441498372,444.95314533710905,228.20506707586799,0]
[2013,{"$f":"H$185","v":2102.1808596694291},7,null,null,null,null,{"$f":"IF($C280=1,$B280,$B280/2/$C280)","v":150.15577569067349},{"$f":"IF((SUM($D280:H280)+$B280/$C280)>$B280,$B280-SUM($D280:H280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:I280)+$B280/$C280)>$B280,$B280-SUM($D280:I280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:J280)+$B280/$C280)>$B280,$B280-SUM($D280:J280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:K280)+$B280/$C280)>$B280,$B280-SUM($D280:K280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:L280)+$B280/$C280)>$B280,$B280-SUM($D280:L280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:M280)+$B280/$C280)>$B280,$B280-SUM($D280:M280),$B280/$C280)","v":300.31155138134699},{"$f":"IF((SUM($D280:N280)+$B280/$C280)>$B280,$B280-SUM($D280:N280),$B280/$C280)","v":150.15577569067341},{"$f":"IF((SUM($D280:O280)+$B280/$C280)>$B280,$B280-SUM($D280:O280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:P280)+$B280/$C280)>$B280,$B280-SUM($D280:P280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:Q280)+$B280/$C280)>$B280,$B280-SUM($D280:Q280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:R280)+$B280/$C280)>$B280,$B280-SUM($D280:R280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:S280)+$B280/$C280)>$B280,$B280-SUM($D280:S280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:T280)+$B280/$C280)>$B280,$B280-SUM($D280:T280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:U280)+$B280/$C280)>$B280,$B280-SUM($D280:U280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:V280)+$B280/$C280)>$B280,$B280-SUM($D280:V280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:W280)+$B280/$C280)>$B280,$B280-SUM($D280:W280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:X280)+$B280/$C280)>$B280,$B280-SUM($D280:X280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:Y280)+$B280/$C280)>$B280,$B280-SUM($D280:Y280),$B280/$C280)","v":0},{"$f":"IF((SUM($D280:Z280)+$B280/$C280)>$B280,$B280-SUM($D280:Z280),$B280/$C280)","v":0},null,null,null,null,null,{"$f":"H280*AG$16","v":173.25209709918863},353.99249701995097,362.16155464348833,371.4867632056052,381.05208426340806,390.86370041433696,400.92795345000906,205.62567422763473]
[2014,{"$f":"I$185","v":0},7,null,null,null,null,null,{"$f":"IF($C281=1,$B281,$B281/2/$C281)","v":0},{"$f":"IF((SUM($D281:I281)+$B281/$C281)>$B281,$B281-SUM($D281:I281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:J281)+$B281/$C281)>$B281,$B281-SUM($D281:J281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:K281)+$B281/$C281)>$B281,$B281-SUM($D281:K281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:L281)+$B281/$C281)>$B281,$B281-SUM($D281:L281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:M281)+$B281/$C281)>$B281,$B281-SUM($D281:M281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:N281)+$B281/$C281)>$B281,$B281-SUM($D281:N281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:O281)+$B281/$C281)>$B281,$B281-SUM($D281:O281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:P281)+$B281/$C281)>$B281,$B281-SUM($D281:P281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:Q281)+$B281/$C281)>$B281,$B281-SUM($D281:Q281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:R281)+$B281/$C281)>$B281,$B281-SUM($D281:R281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:S281)+$B281/$C281)>$B281,$B281-SUM($D281:S281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:T281)+$B281/$C281)>$B281,$B281-SUM($D281:T281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:U281)+$B281/$C281)>$B281,$B281-SUM($D281:U281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:V281)+$B281/$C281)>$B281,$B281-SUM($D281:V281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:W281)+$B281/$C281)>$B281,$B281-SUM($D281:W281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:X281)+$B281/$C281)>$B281,$B281-SUM($D281:X281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:Y281)+$B281/$C281)>$B281,$B281-SUM($D281:Y281),$B281/$C281)","v":0},{"$f":"IF((SUM($D281:Z281)+$B281/$C281)>$B281,$B281-SUM($D281:Z281),$B281/$C281)","v":0},null,null,null,null,null,null,{"$f":"I281*AH$16","v":0},0,0,0,0,0,0]
[2015,{"$f":"J$185","v":0},7,null,null,null,null,null,null,{"$f":"IF($C282=1,$B282,$B282/2/$C282)","v":0},{"$f":"IF((SUM($D282:J282)+$B282/$C282)>$B282,$B282-SUM($D282:J282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:K282)+$B282/$C282)>$B282,$B282-SUM($D282:K282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:L282)+$B282/$C282)>$B282,$B282-SUM($D282:L282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:M282)+$B282/$C282)>$B282,$B282-SUM($D282:M282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:N282)+$B282/$C282)>$B282,$B282-SUM($D282:N282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:O282)+$B282/$C282)>$B282,$B282-SUM($D282:O282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:P282)+$B282/$C282)>$B282,$B282-SUM($D282:P282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:Q282)+$B282/$C282)>$B282,$B282-SUM($D282:Q282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:R282)+$B282/$C282)>$B282,$B282-SUM($D282:R282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:S282)+$B282/$C282)>$B282,$B282-SUM($D282:S282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:T282)+$B282/$C282)>$B282,$B282-SUM($D282:T282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:U282)+$B282/$C282)>$B282,$B282-SUM($D282:U282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:V282)+$B282/$C282)>$B282,$B282-SUM($D282:V282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:W282)+$B282/$C282)>$B282,$B282-SUM($D282:W282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:X282)+$B282/$C282)>$B282,$B282-SUM($D282:X282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:Y282)+$B282/$C282)>$B282,$B282-SUM($D282:Y282),$B282/$C282)","v":0},{"$f":"IF((SUM($D282:Z282)+$B282/$C282)>$B282,$B282-SUM($D282:Z282),$B282/$C282)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A282+1","v":2016},{"$f":"K$185","v":0},{"$f":"C282","v":7},null,null,null,null,null,null,null,{"$f":"IF($C283=1,$B283,$B283/2/$C283)","v":0},{"$f":"IF((SUM($D283:K283)+$B283/$C283)>$B283,$B283-SUM($D283:K283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:L283)+$B283/$C283)>$B283,$B283-SUM($D283:L283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:M283)+$B283/$C283)>$B283,$B283-SUM($D283:M283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:N283)+$B283/$C283)>$B283,$B283-SUM($D283:N283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:O283)+$B283/$C283)>$B283,$B283-SUM($D283:O283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:P283)+$B283/$C283)>$B283,$B283-SUM($D283:P283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:Q283)+$B283/$C283)>$B283,$B283-SUM($D283:Q283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:R283)+$B283/$C283)>$B283,$B283-SUM($D283:R283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:S283)+$B283/$C283)>$B283,$B283-SUM($D283:S283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:T283)+$B283/$C283)>$B283,$B283-SUM($D283:T283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:U283)+$B283/$C283)>$B283,$B283-SUM($D283:U283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:V283)+$B283/$C283)>$B283,$B283-SUM($D283:V283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:W283)+$B283/$C283)>$B283,$B283-SUM($D283:W283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:X283)+$B283/$C283)>$B283,$B283-SUM($D283:X283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:Y283)+$B283/$C283)>$B283,$B283-SUM($D283:Y283),$B283/$C283)","v":0},{"$f":"IF((SUM($D283:Z283)+$B283/$C283)>$B283,$B283-SUM($D283:Z283),$B283/$C283)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A283+1","v":2017},{"$f":"L$185","v":0},{"$f":"C283","v":7},null,null,null,null,null,null,null,null,{"$f":"IF($C284=1,$B284,$B284/2/$C284)","v":0},{"$f":"IF((SUM($D284:L284)+$B284/$C284)>$B284,$B284-SUM($D284:L284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:M284)+$B284/$C284)>$B284,$B284-SUM($D284:M284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:N284)+$B284/$C284)>$B284,$B284-SUM($D284:N284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:O284)+$B284/$C284)>$B284,$B284-SUM($D284:O284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:P284)+$B284/$C284)>$B284,$B284-SUM($D284:P284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:Q284)+$B284/$C284)>$B284,$B284-SUM($D284:Q284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:R284)+$B284/$C284)>$B284,$B284-SUM($D284:R284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:S284)+$B284/$C284)>$B284,$B284-SUM($D284:S284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:T284)+$B284/$C284)>$B284,$B284-SUM($D284:T284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:U284)+$B284/$C284)>$B284,$B284-SUM($D284:U284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:V284)+$B284/$C284)>$B284,$B284-SUM($D284:V284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:W284)+$B284/$C284)>$B284,$B284-SUM($D284:W284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:X284)+$B284/$C284)>$B284,$B284-SUM($D284:X284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:Y284)+$B284/$C284)>$B284,$B284-SUM($D284:Y284),$B284/$C284)","v":0},{"$f":"IF((SUM($D284:Z284)+$B284/$C284)>$B284,$B284-SUM($D284:Z284),$B284/$C284)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2018,{"$f":"M$185","v":0},7,null,null,null,null,null,null,null,null,null,{"$f":"IF($C285=1,$B285,$B285/2/$C285)","v":0},{"$f":"IF((SUM($D285:M285)+$B285/$C285)>$B285,$B285-SUM($D285:M285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:N285)+$B285/$C285)>$B285,$B285-SUM($D285:N285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:O285)+$B285/$C285)>$B285,$B285-SUM($D285:O285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:P285)+$B285/$C285)>$B285,$B285-SUM($D285:P285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:Q285)+$B285/$C285)>$B285,$B285-SUM($D285:Q285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:R285)+$B285/$C285)>$B285,$B285-SUM($D285:R285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:S285)+$B285/$C285)>$B285,$B285-SUM($D285:S285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:T285)+$B285/$C285)>$B285,$B285-SUM($D285:T285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:U285)+$B285/$C285)>$B285,$B285-SUM($D285:U285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:V285)+$B285/$C285)>$B285,$B285-SUM($D285:V285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:W285)+$B285/$C285)>$B285,$B285-SUM($D285:W285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:X285)+$B285/$C285)>$B285,$B285-SUM($D285:X285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:Y285)+$B285/$C285)>$B285,$B285-SUM($D285:Y285),$B285/$C285)","v":0},{"$f":"IF((SUM($D285:Z285)+$B285/$C285)>$B285,$B285-SUM($D285:Z285),$B285/$C285)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[2019,{"$f":"N$185","v":0},7,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C286=1,$B286,$B286/2/$C286)","v":0},{"$f":"IF((SUM($D286:N286)+$B286/$C286)>$B286,$B286-SUM($D286:N286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:O286)+$B286/$C286)>$B286,$B286-SUM($D286:O286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:P286)+$B286/$C286)>$B286,$B286-SUM($D286:P286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:Q286)+$B286/$C286)>$B286,$B286-SUM($D286:Q286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:R286)+$B286/$C286)>$B286,$B286-SUM($D286:R286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:S286)+$B286/$C286)>$B286,$B286-SUM($D286:S286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:T286)+$B286/$C286)>$B286,$B286-SUM($D286:T286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:U286)+$B286/$C286)>$B286,$B286-SUM($D286:U286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:V286)+$B286/$C286)>$B286,$B286-SUM($D286:V286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:W286)+$B286/$C286)>$B286,$B286-SUM($D286:W286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:X286)+$B286/$C286)>$B286,$B286-SUM($D286:X286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:Y286)+$B286/$C286)>$B286,$B286-SUM($D286:Y286),$B286/$C286)","v":0},{"$f":"IF((SUM($D286:Z286)+$B286/$C286)>$B286,$B286-SUM($D286:Z286),$B286/$C286)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[{"$f":"A286+1","v":2020},{"$f":"O$185","v":0},7,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C287=1,$B287,$B287/2/$C287)","v":0},{"$f":"IF((SUM($D287:O287)+$B287/$C287)>$B287,$B287-SUM($D287:O287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:P287)+$B287/$C287)>$B287,$B287-SUM($D287:P287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:Q287)+$B287/$C287)>$B287,$B287-SUM($D287:Q287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:R287)+$B287/$C287)>$B287,$B287-SUM($D287:R287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:S287)+$B287/$C287)>$B287,$B287-SUM($D287:S287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:T287)+$B287/$C287)>$B287,$B287-SUM($D287:T287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:U287)+$B287/$C287)>$B287,$B287-SUM($D287:U287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:V287)+$B287/$C287)>$B287,$B287-SUM($D287:V287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:W287)+$B287/$C287)>$B287,$B287-SUM($D287:W287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:X287)+$B287/$C287)>$B287,$B287-SUM($D287:X287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:Y287)+$B287/$C287)>$B287,$B287-SUM($D287:Y287),$B287/$C287)","v":0},{"$f":"IF((SUM($D287:Z287)+$B287/$C287)>$B287,$B287-SUM($D287:Z287),$B287/$C287)","v":0},null,null,null,null,null,null,0,0,0,0,0,0,0]
[null,{"$f":"SUM(B276:B287)","v":14592.146991437199},null,{"$f":"SUM(D276:D282)","v":6.8691884890604893},38.409062539890172,752.74531701353806,1613.3458809461206,1934.436651657498,2084.5924273481714,2084.5924273481714,2077.723238859111,2046.1833648082816,1331.8471103346328,471.2465464020508,150.15577569067341,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"E288*AD$16","v":40.83081932046332},{"$f":"F288*AE$16","v":822.51427136472989},{"$f":"G288*AF$16","v":1824.9322259882349},{"$f":"H288*AG$16","v":2231.9834522756278},2457.2150995577535,2513.9200633937021,2570.1531535852164,2596.3118380192223,1733.4354524062112,629.13302052587699,205.62567422763473]
[]
[]
["Total",{"$f":"SUM(B203,B220,B237,B254,B271,B288)","v":346548.42544143688},null,{"$f":"SUM(D203,D220,D237,D254,D271,D288)","v":4922.6948868798117},{"$f":"SUM(E203,E220,E237,E254,E271,E288)","v":13312.914117904684},20524.142328560283,27059.923028172274,31786.520482830681,29573.368286866593,30910.552800614943,26933.697785363001,20286.519126667754,16562.500347203168,14475.196750562358,13450.536665234164,12816.529224657126,12238.503235140159,11970.746895509716,11767.143427606779,10915.882561245962,8969.4713649073256,6205.3001386111137,3129.0998793292088,{"$f":"SUM(X203,X220,X237,X254,X271,X288)","v":824.0883505827893},{"$f":"SUM(Y203,Y220,Y237,Y254,Y271,Y288)","v":64.929826351411066},{"$f":"SUM(Z203,Z220,Z237,Z254,Z271,Z288)","v":0},{"$f":"SUM(AA203,AA220,AA237,AA254,AA271,AA288)","v":0},null,null,{"$f":"E291*AD$16","v":14152.316016889847},22426.443036188506,30608.765392522739,36675.787579969772,34859.633061083689,37276.667532994747,33317.107402029636,25740.669515073409,21556.547339070039,19324.967628766532,18419.375863435976]

{"sheet":"Intro","index":2,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Electricity Distribution Network Service Providers"]
[null,null,null,null,null,null,null,null,null,null,"Roll Forward Model"]
[null,null,null,null,null,null,null,null,null,null,"Version: 01"]
[null,null,null,null,null,null,null,null,null,null,"Date: 26 June 2008"]
[]
[]
[null,"Introduction"]
[]
[]
[]
[]
[]
[null,null,"This Roll Forward Model (RFM) is used by the Australian Energy Regulator to determine the value of the opening "]
[null,null,"regulatory asset base for distribution network service providers."]
[]
[]
[]
[]
[null,null,null,"AMENDMENT RECORD"]
[]
[null,null,null,"version no.","date of issue",null,"details of amendments"]
[null,null,null,"version 01","2008-06-26"]

{"sheet":"Input","index":3,"n_rows":184,"n_cols":22,"rows_kept":184,"cut":false,"hidden":false,"merged":[[12,6,12,8],[13,6,13,8],[14,6,14,8],[15,6,15,8],[1,6,1,7],[5,6,5,8],[11,6,11,8],[10,6,10,8],[6,6,6,8],[7,6,7,8],[8,6,8,8],[9,6,9,8]]}
[]
[null,null,null,null,null,"Input Variables","Input cells are in blue"]
[]
[]
[null,null,null,null,null,{"$f":"\"Opening Regulated Asset Base for \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1) &\" ($m Nominal)\"","v":"Opening Regulated Asset Base for 2010-010 ($m Nominal)"}]
[null,null,null,null,null,null,"Asset Class Name",null,null,"Opening Asset Value","Remaining Life","Standard Life","Forecast Net Capex","Forecast Regulatory Depreciation","Prudent Additional Capex Allowance","Foregone Return on Additional Capex","Forecast Assets Under Construction","Actual Assets Under Construction","Opening Tax Value","Tax Remaining Life","Tax Standard Life","Base Calender Year"]
[null,null,null,null,null,"Asset Class 1","Accumulation meters",null,null,{"$f":"'AMI RAB'!AD20/1000","v":12.967491074148629},2,15,{"$f":"G41","v":3.588444},{"$f":"('AMI RAB'!AD24/1000)","v":3.7545076256800138},0,0,0,0,0,0,0,2011]
[null,null,null,null,null,"Asset Class 2","Manually read interval meters",null,null,{"$f":"'AMI RAB'!AD30/1000","v":2.438599929058785},2,15,0,{"$f":"('AMI RAB'!AD34/1000)","v":0.60964998226469624},0,0,0,0,0,0,0]
[null,null,null,null,null,"Asset Class 3","remotely read interval meters",null,null,{"$f":"'AMI RAB'!AD40/1000","v":6.2767893818702358},15,15,20.654799000000001,{"$f":"('AMI RAB'!AD44/1000)","v":1.1213753263358783},0,0,0,0,0,0,{"$f":"A3taxremlife","v":0}]
[null,null,null,null,null,"Asset Class 4","IT",null,null,{"$f":"('AMI RAB'!AD50/1000)","v":69.031534838693347},7,7,34.423245999999999,{"$f":"('AMI RAB'!AD54/1000)","v":13.436936005618813},0,0,0,0,0,0,{"$f":"A4taxremlife","v":0}]
[null,null,null,null,null,"Asset Class 5","Communications",null,null,{"$f":"('AMI RAB'!AD60/1000)","v":0},7,7,0,{"$f":"('AMI RAB'!AD64/1000)","v":0},0,0,0,0,0,0,{"$f":"A5taxremlife","v":0}]
[null,null,null,null,null,"Asset Class 6","Other",null,null,{"$f":"('AMI RAB'!AD70/1000)","v":22.054035728894107},7,7,0.36716700000000002,{"$f":"('AMI RAB'!AD74/1000)","v":4.268905152871219},0,0,0,0,0,0,{"$f":"A6taxremlife","v":0}]
[null,null,null,null,null,"Asset Class 7"]
[null,null,null,null,null,"Asset Class 8"]
[null,null,null,null,null,"Asset Class 9"]
[null,null,null,null,null,"Asset Class 10"]
[null,null,null,null,null,"Asset Class 11"]
[null,null,null,null,null,"Asset Class 12"]
[null,null,null,null,null,"Asset Class 13"]
[null,null,null,null,null,"Asset Class 14"]
[null,null,null,null,null,"Asset Class 15"]
[null,null,null,null,null,"Asset Class 16"]
[null,null,null,null,null,"Asset Class 17"]
[null,null,null,null,null,"Asset Class 18"]
[null,null,null,null,null,"Asset Class 19"]
[null,null,null,null,null,"Asset Class 20"]
[null,null,null,null,null,"Asset Class 21"]
[null,null,null,null,null,"Asset Class 22"]
[null,null,null,null,null,"Asset Class 23"]
[null,null,null,null,null,"Asset Class 24"]
[null,null,null,null,null,"Asset Class 25"]
[null,null,null,null,null,"Asset Class 26"]
[null,null,null,null,null,"Asset Class 27"]
[null,null,null,null,null,"Asset Class 28"]
[null,null,null,null,null,"Asset Class 29"]
[null,null,null,null,null,"Asset Class 30"]
[null,null,null,null,null,"Total",null,null,null,{"$f":"SUM(J7:J36)","v":112.76845095266511},null,null,{"$f":"SUM(M7:M36)","v":59.033656000000001},23.191374092770623,0,0,0,0]
[]
[null,null,null,null,null,"Actual Capital Expenditure – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"CONCATENATE(LEFT(H40, 4)-1 &\"-\" &IF(H40>\"2009-10\",,\"0\") &RIGHT(H40,2)-1)","v":"2010-010"},{"$f":"V7","v":2011},{"$f":"CONCATENATE(LEFT(H40, 4)+1 &\"-\" &IF(H40>\"2007-08\",,\"0\") &RIGHT(H40,2)+1)","v":"2012-012"},{"$f":"CONCATENATE(LEFT(I40, 4)+1 &\"-\" &IF(I40>\"2007-08\",,\"0\") &RIGHT(I40,2)+1)","v":"2013-13"},"2014-14","2015-15","2016-16","2017-17","2018-18","2019-19",{"$f":"CONCATENATE(LEFT(P40, 4)+1 &\"-\" &IF(P40>\"2007-08\",,\"0\") &RIGHT(P40,2)+1)","v":"2020-20"}]
[null,null,null,null,null,{"$f":"Asset1","v":"Accumulation meters"},3.588444,4.0158424699999999,0.82989998999999981,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},0,1.7675738999999988,1.2935029899999999,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},20.654799000000001,42.573902870000104,49.728099620000002,55.756401790000005,24.549682000000001,2.3490693508731466]
[null,null,null,null,null,{"$f":"Asset4","v":"IT"},34.423245999999999,8.3820357199999993,7.9740749500000012,1.74857127,4.0419159999999996,4.2866214400000002]
[null,null,null,null,null,{"$f":"Asset5","v":"Communications"},0,2.2760456900000001,0.41883868000000007,1.0553721999999999,1.0783130000000001,0.23400000000000001]
[null,null,null,null,null,{"$f":"Asset6","v":"Other"},0.36716700000000002,10.550230790000001,2.7069377899999996,2.4255295500000007,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G41:G70)","v":59.033656000000001},69.565631440000104,62.951354020000004,60.985874810000006,29.669911000000003,6.8696907908731468,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G71:Q71)","v":289.07611806087328}]
[null,null,null,null,null,"Actual Asset Disposal – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2010-010"},{"$f":"H40","v":2011},"2012-012","2013-13","2014-14","2015-15","2016-16","2017-17","2018-18","2019-19","2020-20"]
[null,null,null,null,null,{"$f":"Asset1","v":"Accumulation meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"IT"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Communications"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Other"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G75:G104)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G105:Q105)","v":0}]
[null,null,null,null,null,"Actual Customer Contributions – As Incurred ($m Nominal)"]
[null,null,null,null,null,"Year",{"$f":"G74","v":"2010-010"},{"$f":"H74","v":2011},"2012-012","2013-13","2014-14","2015-15","2016-16","2017-17","2018-18","2019-19","2020-20"]
[null,null,null,null,null,{"$f":"Asset1","v":"Accumulation meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"IT"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Communications"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Other"},0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":0}]
[null,null,null,null,null,{"$f":"Asset8","v":0}]
[null,null,null,null,null,{"$f":"Asset9","v":0}]
[null,null,null,null,null,{"$f":"Asset10","v":0}]
[null,null,null,null,null,{"$f":"Asset11","v":0}]
[null,null,null,null,null,{"$f":"Asset12","v":0}]
[null,null,null,null,null,{"$f":"Asset13","v":0}]
[null,null,null,null,null,{"$f":"Asset14","v":0}]
[null,null,null,null,null,{"$f":"Asset15","v":0}]
[null,null,null,null,null,{"$f":"Asset16","v":0}]
[null,null,null,null,null,{"$f":"Asset17","v":0}]
[null,null,null,null,null,{"$f":"Asset18","v":0}]
[null,null,null,null,null,{"$f":"Asset19","v":0}]
[null,null,null,null,null,{"$f":"Asset20","v":0}]
[null,null,null,null,null,{"$f":"Asset21","v":0}]
[null,null,null,null,null,{"$f":"Asset22","v":0}]
[null,null,null,null,null,{"$f":"Asset23","v":0}]
[null,null,null,null,null,{"$f":"Asset24","v":0}]
[null,null,null,null,null,{"$f":"Asset25","v":0}]
[null,null,null,null,null,{"$f":"Asset26","v":0}]
[null,null,null,null,null,{"$f":"Asset27","v":0}]
[null,null,null,null,null,{"$f":"Asset28","v":0}]
[null,null,null,null,null,{"$f":"Asset29","v":0}]
[null,null,null,null,null,{"$f":"Asset30","v":0}]
[null,null,null,null,null,"Total",{"$f":"SUM(G109:G138)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G139:Q139)","v":0}]
[null,null,null,null,null,{"$f":"\"Actual Net Capital Expenditure – As Incurred ($m Real \"&CONCATENATE(LEFT(V7, 4)-1 &\"-\" &IF(V7>\"2009-10\",,\"0\") &RIGHT(V7,2)-1)&\")\"","v":"Actual Net Capital Expenditure – As Incurred ($m Real 2010-010)"}]
[null,null,null,null,null,"Year",{"$f":"G40","v":"2010-010"},{"$f":"H40","v":2011},"2012-012","2013-13","2014-14","2015-15","2016-16","2017-17","2018-18","2019-19","2020-20"]
[null,null,null,null,null,{"$f":"Asset1","v":"Accumulation meters"},{"$f":"(G41-G75-G109)/G$178","v":3.588444},{"$f":"(H41-H75-H109)/H$178","v":3.9069304122446615},0.7799394554849497,0,0,{"$f":"(L41-L75-L109)/L$178","v":0},0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},{"$f":"(G42-G76-G110)/G$178","v":0},{"$f":"(H42-H76-H110)/H$178","v":1.7196362350836685},1.2156332447826086,0,0,{"$f":"(L42-L76-L110)/L$178","v":0},0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},{"$f":"(G43-G77-G111)/G$178","v":20.654799000000001},41.419273074910656,{"$f":"(I43-I77-I111)/I$178","v":46.734434759933109},51.370366953246908,22.140031713887844,2.0707130359022043,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset4","v":"IT"},{"$f":"(G44-G78-G112)/G$178","v":34.423245999999999},8.1547098810848215,7.4940303041806029,1.6110212441993554,3.6451856453729499,3.7786721334925866,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset5","v":"Communications"},{"$f":"(G45-G79-G113)/G$178","v":0},2.2143179649971145,0.39362431130434788,0.97235215052882051,0.97247223069926303,0.20627183706645794,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset6","v":"Other"},{"$f":"(G46-G80-G114)/G$178","v":0.36716700000000002},10.264102199619156,2.5439783243812704,2.234727117232862,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset7","v":0},{"$f":"(G47-G81-G115)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset8","v":0},{"$f":"(G48-G82-G116)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset9","v":0},{"$f":"(G49-G83-G117)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset10","v":0},{"$f":"(G50-G84-G118)/G$178","v":0},{"$f":"(H50-H84-H118)/H$178","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset11","v":0},{"$f":"(G51-G85-G119)/G$178","v":0},{"$f":"(H51-H85-H119)/H$178","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset12","v":0},{"$f":"(G52-G86-G120)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset13","v":0},{"$f":"(G53-G87-G121)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset14","v":0},{"$f":"(G54-G88-G122)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset15","v":0},{"$f":"(G55-G89-G123)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset16","v":0},{"$f":"(G56-G90-G124)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset17","v":0},{"$f":"(G57-G91-G125)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset18","v":0},{"$f":"(G58-G92-G126)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset19","v":0},{"$f":"(G59-G93-G127)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset20","v":0},{"$f":"(G60-G94-G128)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset21","v":0},{"$f":"(G61-G95-G129)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset22","v":0},{"$f":"(G62-G96-G130)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset23","v":0},{"$f":"(G63-G97-G131)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset24","v":0},{"$f":"(G64-G98-G132)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset25","v":0},{"$f":"(G65-G99-G133)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset26","v":0},{"$f":"(G66-G100-G134)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset27","v":0},{"$f":"(G67-G101-G135)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset28","v":0},{"$f":"(G68-G102-G136)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset29","v":0},{"$f":"(G69-G103-G137)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"Asset30","v":0},{"$f":"(G70-G104-G138)/G$178","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Total",{"$f":"SUM(G143:G172)","v":59.033656000000001},{"$f":"SUM(H143:H172)","v":67.678969767940075},59.161640400066894,56.18846746520795,{"$f":"SUM(K143:K172)","v":26.757689589960059},{"$f":"SUM(L143:L172)","v":6.0556570064612494},0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(G173:Q173)","v":274.87608022963627}]
[null,null,null,null,null,"Inflation and Rate of Return"]
[null,null,null,null,null,null,{"$f":"G40","v":"2010-010"},{"$f":"H40","v":2011},"2012-012","2013-13","2014-14","2015-15","2016-16","2017-17","2018-18","2019-19","2020-20"]
[null,null,null,null,null,"Actual CPI Inflation Rate",1.2612612612612484E-2,2.7876631079478242E-2,3.5199076745527913E-2,2.0039999999999836E-2,2.1611001964630061E-2,2.3076923076923217E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,null,null,null,"Actual CPI (one year lagged)",1,{"$f":"IF('AMI RAB'!$AQ$3=1,Input!G178*(1+Input!H177),G178*(1+G177))","v":1.0278766310794782},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!H178*(1+Input!I177),H178*(1+H177))","v":1.0640569395017794},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!I178*(1+Input!J177),I178*(1+I177))","v":1.0853806405693949},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!J178*(1+Input!K177),J178*(1+J177))","v":1.1088368037251115},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!K178*(1+Input!L177),K178*(1+K177))","v":1.1344253453495372},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!L178*(1+Input!M177),L178*(1+L177))","v":1.1627859789832755},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!M178*(1+Input!N177),M178*(1+M177))","v":1.1918556284578572},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!N178*(1+Input!O177),N178*(1+N177))","v":1.2216520191693034},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!O178*(1+Input!P177),O178*(1+O177))","v":1.252193319648536},{"$f":"IF('AMI RAB'!$AQ$3=1,Input!P178*(1+Input!Q177),P178*(1+P177))","v":1.2834981526397493}]
[null,null,null,null,null,"Forecast Inflation Rate",2.5600000000000001E-2,2.57487534017753E-2,{"$f":"H179","v":2.57487534017753E-2},{"$f":"I179","v":2.57487534017753E-2},2.57487534017753E-2,2.57487534017753E-2,2.57487534017753E-2,2.57487534017753E-2,2.57487534017753E-2,2.57487534017753E-2,2.57487534017753E-2]
[null,null,null,null,null,"Forecast Inflation Cumulative Index",1,{"$f":"G180*(1+H179)","v":1.0257487534017753},{"$f":"H180*(1+I179)","v":1.052160505105296},1.0792523264903395,1.1070417285034315,1.1355466729761414,1.1647855842348105,1.1947773610092154,1.2255413886478654,1.2570975516478287,1.289466246507184]
[]
[null,null,null,null,null,"Nominal WACC",8.8599999999999998E-2,9.4897728819183E-2,{"$f":"H182","v":9.4897728819183E-2},{"$f":"I182","v":9.4897728819183E-2},{"$f":"J182","v":9.4897728819183E-2},9.4897728819183E-2,9.4897728819183E-2,9.4897728819183E-2,9.4897728819183E-2,9.4897728819183E-2,9.4897728819183E-2]
[null,null,null,null,null,"Real WACC",{"$f":"(1+G182)/(1+G179)-1","v":6.1427457098283789E-2},{"$f":"(1+H182)/(1+H179)-1","v":6.7413170318836091E-2},{"$f":"H183","v":6.7413170318836091E-2},{"$f":"I183","v":6.7413170318836091E-2},6.7413170318836091E-2,6.7413170318836091E-2,{"$f":"L183","v":6.7413170318836091E-2},6.7413170318836091E-2,6.7413170318836091E-2,6.7413170318836091E-2,6.7413170318836091E-2]
[null,null,null,null,null,"Nominal WACC                                             (fixed real time varying)",0,0,0,0,0,0,{"$f":"IF(M177=0, 0, (1+M183)*(1+M177)-1)","v":9.4098499576806827E-2},{"$f":"IF(N177=0, 0, (1+N183)*(1+N177)-1)","v":9.4098499576806827E-2},{"$f":"IF(O177=0, 0, (1+O183)*(1+O177)-1)","v":9.4098499576806827E-2},{"$f":"IF(P177=0, 0, (1+P183)*(1+P177)-1)","v":9.4098499576806827E-2},{"$f":"IF(Q177=0, 0, (1+Q183)*(1+Q177)-1)","v":9.4098499576806827E-2}]

{"sheet":"Adjustment for previous period","index":4,"n_rows":523,"n_cols":17,"rows_kept":523,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Adjustments for Previous Regulatory Control Period"]
[]
[null,"Year",null,null,null,{"$f":"CONCATENATE(LEFT(G4, 4)-1 &\"-\" &IF(G4>\"2009-10\",,\"0\") &RIGHT(G4,2)-1)","v":"2009-9"},{"$f":"Input!G40","v":"2010-010"},{"$f":"Input!H40","v":2011},{"$f":"Input!I40","v":"2012-012"},{"$f":"Input!J40","v":"2013-13"},{"$f":"Input!K40","v":"2014-14"},{"$f":"Input!L40","v":"2015-15"},{"$f":"Input!M40","v":"2016-16"},{"$f":"Input!N40","v":"2017-17"},{"$f":"Input!O40","v":"2018-18"},{"$f":"Input!P40","v":"2019-19"},{"$f":"Input!Q40","v":"2020-20"}]
[]
[null,"Actual CPI Inflation Rate",null,null,null,{"$f":"G6","v":1.2612612612612484E-2},{"$f":"Input!G177","v":1.2612612612612484E-2}]
[null,"Nominal Vanilla WACC (fixed real time varying)",null,null,null,null,null,{"$f":"vanilla1","v":0},{"$f":"vanilla2","v":0},{"$f":"vanilla3","v":0},{"$f":"vanilla4","v":0},{"$f":"vanilla5","v":0},0,0,0,0,0]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Capex"]
[]
[null,"Nominal Forecast Net Capex (previous regulatory control period)",null,null,null,null,{"$f":"SUM(G12:G41)","v":59.033656000000001}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!M7","v":3.588444}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!M8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!M9","v":20.654799000000001}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!M10","v":34.423245999999999}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!M11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!M12","v":0.36716700000000002}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!M13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!M14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!M15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!M16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!M18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!M19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!M20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!M21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!M22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!M23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!M36","v":0}]
[]
[null,"Nominal Actual Net Capex",null,null,null,null,{"$f":"SUM(G44:G73)","v":59.033656000000001}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!G143*(1+previous_vanilla)^0.5","v":3.588444}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!G144*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!G145*(1+previous_vanilla)^0.5","v":20.654799000000001}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!G146*(1+previous_vanilla)^0.5","v":34.423245999999999}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!G147*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!G148*(1+previous_vanilla)^0.5","v":0.36716700000000002}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!G149*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!G150*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!G151*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!G152*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!G153*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!G154*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!G155*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!G156*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!G157*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!G158*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!G159*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!G160*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!G161*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!G162*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!G163*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!G164*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!G165*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!G166*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!G167*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!G168*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!G169*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!G170*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!G171*(1+previous_vanilla)^0.5","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!G172*(1+previous_vanilla)^0.5","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Net Capex",null,null,null,null,{"$f":"SUM(G76:G105)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"G44*(1+$F$6)/(1+$G$6)-G12","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,0]
[null,null,{"$f":"Asset7","v":0},null,null,null,0]
[null,null,{"$f":"Asset8","v":0},null,null,null,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,0]
[null,null,{"$f":"Asset11","v":0},null,null,null,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"G64*(1+$F$6)/(1+$G$6)-G32","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[]
[null,"Compounded Return on Difference - Net Capex",null,null,null,null,null,{"$f":"SUM(H108,H110,H112,H114,H116,H118,H120,H122,H124,H126,H128,H130,H132,H134,H136,H138,H140,H142,H144,H146,H148,H150,H152,H154,H156,H158,H160,H162,H164,H166)","v":0},{"$f":"SUM(I108,I110,I112,I114,I116,I118,I120,I122,I124,I126,I128,I130,I132,I134,I136,I138,I140,I142,I144,I146,I148,I150,I152,I154,I156,I158,I160,I162,I164,I166)","v":0},0,0,{"$f":"SUM(L108,L110,L112,L114,L116,L118,L120,L122,L124,L126,L128,L130,L132,L134,L136,L138,L140,L142,L144,L146,L148,L150,L152,L154,L156,L158,L160,L162,L164,L166)","v":0},{"$f":"SUM(M108,M110,M112,M114,M116,M118,M120,M122,M124,M126,M128,M130,M132,M134,M136,M138,M140,M142,M144,M146,M148,M150,M152,M154,M156,M158,M160,M162,M164,M166)","v":0},{"$f":"SUM(N108,N110,N112,N114,N116,N118,N120,N122,N124,N126,N128,N130,N132,N134,N136,N138,N140,N142,N144,N146,N148,N150,N152,N154,N156,N158,N160,N162,N164,N166)","v":0},0,0,0]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,{"$f":"($G76+(SUM($G108:G108)))*H$7","v":0},{"$f":"($G76+(SUM($G108:H108)))*I$7","v":0},{"$f":"($G76+(SUM($G108:I108)))*J$7","v":0},{"$f":"($G76+(SUM($G108:J108)))*K$7","v":0},{"$f":"($G76+(SUM($G108:K108)))*L$7","v":0},{"$f":"($G76+(SUM($G108:L108)))*M$7","v":0},{"$f":"($G76+(SUM($G108:M108)))*N$7","v":0},{"$f":"($G76+(SUM($G108:N108)))*O$7","v":0},{"$f":"($G76+(SUM($G108:O108)))*P$7","v":0},{"$f":"($G76+(SUM($G108:P108)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M108=0, SUM($G108:L108), 0)","v":0},{"$f":"IF(N108=0, IF(M108=0, 0, SUM($G108:M108)), 0)","v":0},{"$f":"IF(O108=0, IF(N108=0, 0, SUM($G108:N108)), 0)","v":0},{"$f":"IF(P108=0, IF(O108=0, 0, SUM($G108:O108)), 0)","v":0},{"$f":"IF(Q108=0, IF(P108=0, 0, SUM($G108:P108)), 0)","v":0},{"$f":"IF(R108=0, IF(Q108=0, 0, SUM($G108:Q108)), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,{"$f":"($G77+(SUM($G110:G110)))*H$7","v":0},{"$f":"($G77+(SUM($G110:H110)))*I$7","v":0},{"$f":"($G77+(SUM($G110:I110)))*J$7","v":0},{"$f":"($G77+(SUM($G110:J110)))*K$7","v":0},{"$f":"($G77+(SUM($G110:K110)))*L$7","v":0},{"$f":"($G77+(SUM($G110:L110)))*M$7","v":0},{"$f":"($G77+(SUM($G110:M110)))*N$7","v":0},{"$f":"($G77+(SUM($G110:N110)))*O$7","v":0},{"$f":"($G77+(SUM($G110:O110)))*P$7","v":0},{"$f":"($G77+(SUM($G110:P110)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M110=0, SUM($G110:L110), 0)","v":0},{"$f":"IF(N110=0, IF(M110=0, 0, SUM($G110:M110)), 0)","v":0},{"$f":"IF(O110=0, IF(N110=0, 0, SUM($G110:N110)), 0)","v":0},{"$f":"IF(P110=0, IF(O110=0, 0, SUM($G110:O110)), 0)","v":0},{"$f":"IF(Q110=0, IF(P110=0, 0, SUM($G110:P110)), 0)","v":0},{"$f":"IF(R110=0, IF(Q110=0, 0, SUM($G110:Q110)), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,{"$f":"($G78+(SUM($G112:G112)))*H$7","v":0},{"$f":"($G78+(SUM($G112:H112)))*I$7","v":0},{"$f":"($G78+(SUM($G112:I112)))*J$7","v":0},{"$f":"($G78+(SUM($G112:J112)))*K$7","v":0},{"$f":"($G78+(SUM($G112:K112)))*L$7","v":0},{"$f":"($G78+(SUM($G112:L112)))*M$7","v":0},{"$f":"($G78+(SUM($G112:M112)))*N$7","v":0},{"$f":"($G78+(SUM($G112:N112)))*O$7","v":0},{"$f":"($G78+(SUM($G112:O112)))*P$7","v":0},{"$f":"($G78+(SUM($G112:P112)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M112=0, SUM($G112:L112), 0)","v":0},{"$f":"IF(N112=0, IF(M112=0, 0, SUM($G112:M112)), 0)","v":0},{"$f":"IF(O112=0, IF(N112=0, 0, SUM($G112:N112)), 0)","v":0},{"$f":"IF(P112=0, IF(O112=0, 0, SUM($G112:O112)), 0)","v":0},{"$f":"IF(Q112=0, IF(P112=0, 0, SUM($G112:P112)), 0)","v":0},{"$f":"IF(R112=0, IF(Q112=0, 0, SUM($G112:Q112)), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,{"$f":"($G79+(SUM($G114:G114)))*H$7","v":0},{"$f":"($G79+(SUM($G114:H114)))*I$7","v":0},{"$f":"($G79+(SUM($G114:I114)))*J$7","v":0},{"$f":"($G79+(SUM($G114:J114)))*K$7","v":0},{"$f":"($G79+(SUM($G114:K114)))*L$7","v":0},{"$f":"($G79+(SUM($G114:L114)))*M$7","v":0},{"$f":"($G79+(SUM($G114:M114)))*N$7","v":0},{"$f":"($G79+(SUM($G114:N114)))*O$7","v":0},{"$f":"($G79+(SUM($G114:O114)))*P$7","v":0},{"$f":"($G79+(SUM($G114:P114)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M114=0, SUM($G114:L114), 0)","v":0},{"$f":"IF(N114=0, IF(M114=0, 0, SUM($G114:M114)), 0)","v":0},{"$f":"IF(O114=0, IF(N114=0, 0, SUM($G114:N114)), 0)","v":0},{"$f":"IF(P114=0, IF(O114=0, 0, SUM($G114:O114)), 0)","v":0},{"$f":"IF(Q114=0, IF(P114=0, 0, SUM($G114:P114)), 0)","v":0},{"$f":"IF(R114=0, IF(Q114=0, 0, SUM($G114:Q114)), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,{"$f":"($G80+(SUM($G116:G116)))*H$7","v":0},{"$f":"($G80+(SUM($G116:H116)))*I$7","v":0},{"$f":"($G80+(SUM($G116:I116)))*J$7","v":0},{"$f":"($G80+(SUM($G116:J116)))*K$7","v":0},{"$f":"($G80+(SUM($G116:K116)))*L$7","v":0},{"$f":"($G80+(SUM($G116:L116)))*M$7","v":0},{"$f":"($G80+(SUM($G116:M116)))*N$7","v":0},{"$f":"($G80+(SUM($G116:N116)))*O$7","v":0},{"$f":"($G80+(SUM($G116:O116)))*P$7","v":0},{"$f":"($G80+(SUM($G116:P116)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M116=0, SUM($G116:L116), 0)","v":0},{"$f":"IF(N116=0, IF(M116=0, 0, SUM($G116:M116)), 0)","v":0},{"$f":"IF(O116=0, IF(N116=0, 0, SUM($G116:N116)), 0)","v":0},{"$f":"IF(P116=0, IF(O116=0, 0, SUM($G116:O116)), 0)","v":0},{"$f":"IF(Q116=0, IF(P116=0, 0, SUM($G116:P116)), 0)","v":0},{"$f":"IF(R116=0, IF(Q116=0, 0, SUM($G116:Q116)), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,{"$f":"($G81+(SUM($G118:G118)))*H$7","v":0},{"$f":"($G81+(SUM($G118:H118)))*I$7","v":0},{"$f":"($G81+(SUM($G118:I118)))*J$7","v":0},{"$f":"($G81+(SUM($G118:J118)))*K$7","v":0},{"$f":"($G81+(SUM($G118:K118)))*L$7","v":0},{"$f":"($G81+(SUM($G118:L118)))*M$7","v":0},{"$f":"($G81+(SUM($G118:M118)))*N$7","v":0},{"$f":"($G81+(SUM($G118:N118)))*O$7","v":0},{"$f":"($G81+(SUM($G118:O118)))*P$7","v":0},{"$f":"($G81+(SUM($G118:P118)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M118=0, SUM($G118:L118), 0)","v":0},{"$f":"IF(N118=0, IF(M118=0, 0, SUM($G118:M118)), 0)","v":0},{"$f":"IF(O118=0, IF(N118=0, 0, SUM($G118:N118)), 0)","v":0},{"$f":"IF(P118=0, IF(O118=0, 0, SUM($G118:O118)), 0)","v":0},{"$f":"IF(Q118=0, IF(P118=0, 0, SUM($G118:P118)), 0)","v":0},{"$f":"IF(R118=0, IF(Q118=0, 0, SUM($G118:Q118)), 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"($G82+(SUM($G120:G120)))*H$7","v":0},{"$f":"($G82+(SUM($G120:H120)))*I$7","v":0},{"$f":"($G82+(SUM($G120:I120)))*J$7","v":0},{"$f":"($G82+(SUM($G120:J120)))*K$7","v":0},{"$f":"($G82+(SUM($G120:K120)))*L$7","v":0},{"$f":"($G82+(SUM($G120:L120)))*M$7","v":0},{"$f":"($G82+(SUM($G120:M120)))*N$7","v":0},{"$f":"($G82+(SUM($G120:N120)))*O$7","v":0},{"$f":"($G82+(SUM($G120:O120)))*P$7","v":0},{"$f":"($G82+(SUM($G120:P120)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M120=0, SUM($G120:L120), 0)","v":0},{"$f":"IF(N120=0, IF(M120=0, 0, SUM($G120:M120)), 0)","v":0},{"$f":"IF(O120=0, IF(N120=0, 0, SUM($G120:N120)), 0)","v":0},{"$f":"IF(P120=0, IF(O120=0, 0, SUM($G120:O120)), 0)","v":0},{"$f":"IF(Q120=0, IF(P120=0, 0, SUM($G120:P120)), 0)","v":0},{"$f":"IF(R120=0, IF(Q120=0, 0, SUM($G120:Q120)), 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"($G83+(SUM($G122:G122)))*H$7","v":0},{"$f":"($G83+(SUM($G122:H122)))*I$7","v":0},{"$f":"($G83+(SUM($G122:I122)))*J$7","v":0},{"$f":"($G83+(SUM($G122:J122)))*K$7","v":0},{"$f":"($G83+(SUM($G122:K122)))*L$7","v":0},{"$f":"($G83+(SUM($G122:L122)))*M$7","v":0},{"$f":"($G83+(SUM($G122:M122)))*N$7","v":0},{"$f":"($G83+(SUM($G122:N122)))*O$7","v":0},{"$f":"($G83+(SUM($G122:O122)))*P$7","v":0},{"$f":"($G83+(SUM($G122:P122)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M122=0, SUM($G122:L122), 0)","v":0},{"$f":"IF(N122=0, IF(M122=0, 0, SUM($G122:M122)), 0)","v":0},{"$f":"IF(O122=0, IF(N122=0, 0, SUM($G122:N122)), 0)","v":0},{"$f":"IF(P122=0, IF(O122=0, 0, SUM($G122:O122)), 0)","v":0},{"$f":"IF(Q122=0, IF(P122=0, 0, SUM($G122:P122)), 0)","v":0},{"$f":"IF(R122=0, IF(Q122=0, 0, SUM($G122:Q122)), 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"($G84+(SUM($G124:G124)))*H$7","v":0},{"$f":"($G84+(SUM($G124:H124)))*I$7","v":0},{"$f":"($G84+(SUM($G124:I124)))*J$7","v":0},{"$f":"($G84+(SUM($G124:J124)))*K$7","v":0},{"$f":"($G84+(SUM($G124:K124)))*L$7","v":0},{"$f":"($G84+(SUM($G124:L124)))*M$7","v":0},{"$f":"($G84+(SUM($G124:M124)))*N$7","v":0},{"$f":"($G84+(SUM($G124:N124)))*O$7","v":0},{"$f":"($G84+(SUM($G124:O124)))*P$7","v":0},{"$f":"($G84+(SUM($G124:P124)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M124=0, SUM($G124:L124), 0)","v":0},{"$f":"IF(N124=0, IF(M124=0, 0, SUM($G124:M124)), 0)","v":0},{"$f":"IF(O124=0, IF(N124=0, 0, SUM($G124:N124)), 0)","v":0},{"$f":"IF(P124=0, IF(O124=0, 0, SUM($G124:O124)), 0)","v":0},{"$f":"IF(Q124=0, IF(P124=0, 0, SUM($G124:P124)), 0)","v":0},{"$f":"IF(R124=0, IF(Q124=0, 0, SUM($G124:Q124)), 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"($G85+(SUM($G126:G126)))*H$7","v":0},{"$f":"($G85+(SUM($G126:H126)))*I$7","v":0},{"$f":"($G85+(SUM($G126:I126)))*J$7","v":0},{"$f":"($G85+(SUM($G126:J126)))*K$7","v":0},{"$f":"($G85+(SUM($G126:K126)))*L$7","v":0},{"$f":"($G85+(SUM($G126:L126)))*M$7","v":0},{"$f":"($G85+(SUM($G126:M126)))*N$7","v":0},{"$f":"($G85+(SUM($G126:N126)))*O$7","v":0},{"$f":"($G85+(SUM($G126:O126)))*P$7","v":0},{"$f":"($G85+(SUM($G126:P126)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M126=0, SUM($G126:L126), 0)","v":0},{"$f":"IF(N126=0, IF(M126=0, 0, SUM($G126:M126)), 0)","v":0},{"$f":"IF(O126=0, IF(N126=0, 0, SUM($G126:N126)), 0)","v":0},{"$f":"IF(P126=0, IF(O126=0, 0, SUM($G126:O126)), 0)","v":0},{"$f":"IF(Q126=0, IF(P126=0, 0, SUM($G126:P126)), 0)","v":0},{"$f":"IF(R126=0, IF(Q126=0, 0, SUM($G126:Q126)), 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G86+(SUM($G128:G128)))*H$7","v":0},{"$f":"($G86+(SUM($G128:H128)))*I$7","v":0},{"$f":"($G86+(SUM($G128:I128)))*J$7","v":0},{"$f":"($G86+(SUM($G128:J128)))*K$7","v":0},{"$f":"($G86+(SUM($G128:K128)))*L$7","v":0},{"$f":"($G86+(SUM($G128:L128)))*M$7","v":0},{"$f":"($G86+(SUM($G128:M128)))*N$7","v":0},{"$f":"($G86+(SUM($G128:N128)))*O$7","v":0},{"$f":"($G86+(SUM($G128:O128)))*P$7","v":0},{"$f":"($G86+(SUM($G128:P128)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M128=0, SUM($G128:L128), 0)","v":0},{"$f":"IF(N128=0, IF(M128=0, 0, SUM($G128:M128)), 0)","v":0},{"$f":"IF(O128=0, IF(N128=0, 0, SUM($G128:N128)), 0)","v":0},{"$f":"IF(P128=0, IF(O128=0, 0, SUM($G128:O128)), 0)","v":0},{"$f":"IF(Q128=0, IF(P128=0, 0, SUM($G128:P128)), 0)","v":0},{"$f":"IF(R128=0, IF(Q128=0, 0, SUM($G128:Q128)), 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"($G87+(SUM($G130:G130)))*H$7","v":0},{"$f":"($G87+(SUM($G130:H130)))*I$7","v":0},{"$f":"($G87+(SUM($G130:I130)))*J$7","v":0},{"$f":"($G87+(SUM($G130:J130)))*K$7","v":0},{"$f":"($G87+(SUM($G130:K130)))*L$7","v":0},{"$f":"($G87+(SUM($G130:L130)))*M$7","v":0},{"$f":"($G87+(SUM($G130:M130)))*N$7","v":0},{"$f":"($G87+(SUM($G130:N130)))*O$7","v":0},{"$f":"($G87+(SUM($G130:O130)))*P$7","v":0},{"$f":"($G87+(SUM($G130:P130)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M130=0, SUM($G130:L130), 0)","v":0},{"$f":"IF(N130=0, IF(M130=0, 0, SUM($G130:M130)), 0)","v":0},{"$f":"IF(O130=0, IF(N130=0, 0, SUM($G130:N130)), 0)","v":0},{"$f":"IF(P130=0, IF(O130=0, 0, SUM($G130:O130)), 0)","v":0},{"$f":"IF(Q130=0, IF(P130=0, 0, SUM($G130:P130)), 0)","v":0},{"$f":"IF(R130=0, IF(Q130=0, 0, SUM($G130:Q130)), 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"($G88+(SUM($G132:G132)))*H$7","v":0},{"$f":"($G88+(SUM($G132:H132)))*I$7","v":0},{"$f":"($G88+(SUM($G132:I132)))*J$7","v":0},{"$f":"($G88+(SUM($G132:J132)))*K$7","v":0},{"$f":"($G88+(SUM($G132:K132)))*L$7","v":0},{"$f":"($G88+(SUM($G132:L132)))*M$7","v":0},{"$f":"($G88+(SUM($G132:M132)))*N$7","v":0},{"$f":"($G88+(SUM($G132:N132)))*O$7","v":0},{"$f":"($G88+(SUM($G132:O132)))*P$7","v":0},{"$f":"($G88+(SUM($G132:P132)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M132=0, SUM($G132:L132), 0)","v":0},{"$f":"IF(N132=0, IF(M132=0, 0, SUM($G132:M132)), 0)","v":0},{"$f":"IF(O132=0, IF(N132=0, 0, SUM($G132:N132)), 0)","v":0},{"$f":"IF(P132=0, IF(O132=0, 0, SUM($G132:O132)), 0)","v":0},{"$f":"IF(Q132=0, IF(P132=0, 0, SUM($G132:P132)), 0)","v":0},{"$f":"IF(R132=0, IF(Q132=0, 0, SUM($G132:Q132)), 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"($G89+(SUM($G134:G134)))*H$7","v":0},{"$f":"($G89+(SUM($G134:H134)))*I$7","v":0},{"$f":"($G89+(SUM($G134:I134)))*J$7","v":0},{"$f":"($G89+(SUM($G134:J134)))*K$7","v":0},{"$f":"($G89+(SUM($G134:K134)))*L$7","v":0},{"$f":"($G89+(SUM($G134:L134)))*M$7","v":0},{"$f":"($G89+(SUM($G134:M134)))*N$7","v":0},{"$f":"($G89+(SUM($G134:N134)))*O$7","v":0},{"$f":"($G89+(SUM($G134:O134)))*P$7","v":0},{"$f":"($G89+(SUM($G134:P134)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M134=0, SUM($G134:L134), 0)","v":0},{"$f":"IF(N134=0, IF(M134=0, 0, SUM($G134:M134)), 0)","v":0},{"$f":"IF(O134=0, IF(N134=0, 0, SUM($G134:N134)), 0)","v":0},{"$f":"IF(P134=0, IF(O134=0, 0, SUM($G134:O134)), 0)","v":0},{"$f":"IF(Q134=0, IF(P134=0, 0, SUM($G134:P134)), 0)","v":0},{"$f":"IF(R134=0, IF(Q134=0, 0, SUM($G134:Q134)), 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"($G90+(SUM($G136:G136)))*H$7","v":0},{"$f":"($G90+(SUM($G136:H136)))*I$7","v":0},{"$f":"($G90+(SUM($G136:I136)))*J$7","v":0},{"$f":"($G90+(SUM($G136:J136)))*K$7","v":0},{"$f":"($G90+(SUM($G136:K136)))*L$7","v":0},{"$f":"($G90+(SUM($G136:L136)))*M$7","v":0},{"$f":"($G90+(SUM($G136:M136)))*N$7","v":0},{"$f":"($G90+(SUM($G136:N136)))*O$7","v":0},{"$f":"($G90+(SUM($G136:O136)))*P$7","v":0},{"$f":"($G90+(SUM($G136:P136)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M136=0, SUM($G136:L136), 0)","v":0},{"$f":"IF(N136=0, IF(M136=0, 0, SUM($G136:M136)), 0)","v":0},{"$f":"IF(O136=0, IF(N136=0, 0, SUM($G136:N136)), 0)","v":0},{"$f":"IF(P136=0, IF(O136=0, 0, SUM($G136:O136)), 0)","v":0},{"$f":"IF(Q136=0, IF(P136=0, 0, SUM($G136:P136)), 0)","v":0},{"$f":"IF(R136=0, IF(Q136=0, 0, SUM($G136:Q136)), 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G91+(SUM($G138:G138)))*H$7","v":0},{"$f":"($G91+(SUM($G138:H138)))*I$7","v":0},{"$f":"($G91+(SUM($G138:I138)))*J$7","v":0},{"$f":"($G91+(SUM($G138:J138)))*K$7","v":0},{"$f":"($G91+(SUM($G138:K138)))*L$7","v":0},{"$f":"($G91+(SUM($G138:L138)))*M$7","v":0},{"$f":"($G91+(SUM($G138:M138)))*N$7","v":0},{"$f":"($G91+(SUM($G138:N138)))*O$7","v":0},{"$f":"($G91+(SUM($G138:O138)))*P$7","v":0},{"$f":"($G91+(SUM($G138:P138)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M138=0, SUM($G138:L138), 0)","v":0},{"$f":"IF(N138=0, IF(M138=0, 0, SUM($G138:M138)), 0)","v":0},{"$f":"IF(O138=0, IF(N138=0, 0, SUM($G138:N138)), 0)","v":0},{"$f":"IF(P138=0, IF(O138=0, 0, SUM($G138:O138)), 0)","v":0},{"$f":"IF(Q138=0, IF(P138=0, 0, SUM($G138:P138)), 0)","v":0},{"$f":"IF(R138=0, IF(Q138=0, 0, SUM($G138:Q138)), 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G92+(SUM($G140:G140)))*H$7","v":0},{"$f":"($G92+(SUM($G140:H140)))*I$7","v":0},{"$f":"($G92+(SUM($G140:I140)))*J$7","v":0},{"$f":"($G92+(SUM($G140:J140)))*K$7","v":0},{"$f":"($G92+(SUM($G140:K140)))*L$7","v":0},{"$f":"($G92+(SUM($G140:L140)))*M$7","v":0},{"$f":"($G92+(SUM($G140:M140)))*N$7","v":0},{"$f":"($G92+(SUM($G140:N140)))*O$7","v":0},{"$f":"($G92+(SUM($G140:O140)))*P$7","v":0},{"$f":"($G92+(SUM($G140:P140)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M140=0, SUM($G140:L140), 0)","v":0},{"$f":"IF(N140=0, IF(M140=0, 0, SUM($G140:M140)), 0)","v":0},{"$f":"IF(O140=0, IF(N140=0, 0, SUM($G140:N140)), 0)","v":0},{"$f":"IF(P140=0, IF(O140=0, 0, SUM($G140:O140)), 0)","v":0},{"$f":"IF(Q140=0, IF(P140=0, 0, SUM($G140:P140)), 0)","v":0},{"$f":"IF(R140=0, IF(Q140=0, 0, SUM($G140:Q140)), 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G93+(SUM($G142:G142)))*H$7","v":0},{"$f":"($G93+(SUM($G142:H142)))*I$7","v":0},{"$f":"($G93+(SUM($G142:I142)))*J$7","v":0},{"$f":"($G93+(SUM($G142:J142)))*K$7","v":0},{"$f":"($G93+(SUM($G142:K142)))*L$7","v":0},{"$f":"($G93+(SUM($G142:L142)))*M$7","v":0},{"$f":"($G93+(SUM($G142:M142)))*N$7","v":0},{"$f":"($G93+(SUM($G142:N142)))*O$7","v":0},{"$f":"($G93+(SUM($G142:O142)))*P$7","v":0},{"$f":"($G93+(SUM($G142:P142)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M142=0, SUM($G142:L142), 0)","v":0},{"$f":"IF(N142=0, IF(M142=0, 0, SUM($G142:M142)), 0)","v":0},{"$f":"IF(O142=0, IF(N142=0, 0, SUM($G142:N142)), 0)","v":0},{"$f":"IF(P142=0, IF(O142=0, 0, SUM($G142:O142)), 0)","v":0},{"$f":"IF(Q142=0, IF(P142=0, 0, SUM($G142:P142)), 0)","v":0},{"$f":"IF(R142=0, IF(Q142=0, 0, SUM($G142:Q142)), 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G94+(SUM($G144:G144)))*H$7","v":0},{"$f":"($G94+(SUM($G144:H144)))*I$7","v":0},{"$f":"($G94+(SUM($G144:I144)))*J$7","v":0},{"$f":"($G94+(SUM($G144:J144)))*K$7","v":0},{"$f":"($G94+(SUM($G144:K144)))*L$7","v":0},{"$f":"($G94+(SUM($G144:L144)))*M$7","v":0},{"$f":"($G94+(SUM($G144:M144)))*N$7","v":0},{"$f":"($G94+(SUM($G144:N144)))*O$7","v":0},{"$f":"($G94+(SUM($G144:O144)))*P$7","v":0},{"$f":"($G94+(SUM($G144:P144)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M144=0, SUM($G144:L144), 0)","v":0},{"$f":"IF(N144=0, IF(M144=0, 0, SUM($G144:M144)), 0)","v":0},{"$f":"IF(O144=0, IF(N144=0, 0, SUM($G144:N144)), 0)","v":0},{"$f":"IF(P144=0, IF(O144=0, 0, SUM($G144:O144)), 0)","v":0},{"$f":"IF(Q144=0, IF(P144=0, 0, SUM($G144:P144)), 0)","v":0},{"$f":"IF(R144=0, IF(Q144=0, 0, SUM($G144:Q144)), 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G95+(SUM($G146:G146)))*H$7","v":0},{"$f":"($G95+(SUM($G146:H146)))*I$7","v":0},{"$f":"($G95+(SUM($G146:I146)))*J$7","v":0},{"$f":"($G95+(SUM($G146:J146)))*K$7","v":0},{"$f":"($G95+(SUM($G146:K146)))*L$7","v":0},{"$f":"($G95+(SUM($G146:L146)))*M$7","v":0},{"$f":"($G95+(SUM($G146:M146)))*N$7","v":0},{"$f":"($G95+(SUM($G146:N146)))*O$7","v":0},{"$f":"($G95+(SUM($G146:O146)))*P$7","v":0},{"$f":"($G95+(SUM($G146:P146)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M146=0, SUM($G146:L146), 0)","v":0},{"$f":"IF(N146=0, IF(M146=0, 0, SUM($G146:M146)), 0)","v":0},{"$f":"IF(O146=0, IF(N146=0, 0, SUM($G146:N146)), 0)","v":0},{"$f":"IF(P146=0, IF(O146=0, 0, SUM($G146:O146)), 0)","v":0},{"$f":"IF(Q146=0, IF(P146=0, 0, SUM($G146:P146)), 0)","v":0},{"$f":"IF(R146=0, IF(Q146=0, 0, SUM($G146:Q146)), 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G96+(SUM($G148:G148)))*H$7","v":0},{"$f":"($G96+(SUM($G148:H148)))*I$7","v":0},{"$f":"($G96+(SUM($G148:I148)))*J$7","v":0},{"$f":"($G96+(SUM($G148:J148)))*K$7","v":0},{"$f":"($G96+(SUM($G148:K148)))*L$7","v":0},{"$f":"($G96+(SUM($G148:L148)))*M$7","v":0},{"$f":"($G96+(SUM($G148:M148)))*N$7","v":0},{"$f":"($G96+(SUM($G148:N148)))*O$7","v":0},{"$f":"($G96+(SUM($G148:O148)))*P$7","v":0},{"$f":"($G96+(SUM($G148:P148)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M148=0, SUM($G148:L148), 0)","v":0},{"$f":"IF(N148=0, IF(M148=0, 0, SUM($G148:M148)), 0)","v":0},{"$f":"IF(O148=0, IF(N148=0, 0, SUM($G148:N148)), 0)","v":0},{"$f":"IF(P148=0, IF(O148=0, 0, SUM($G148:O148)), 0)","v":0},{"$f":"IF(Q148=0, IF(P148=0, 0, SUM($G148:P148)), 0)","v":0},{"$f":"IF(R148=0, IF(Q148=0, 0, SUM($G148:Q148)), 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G97+(SUM($G150:G150)))*H$7","v":0},{"$f":"($G97+(SUM($G150:H150)))*I$7","v":0},{"$f":"($G97+(SUM($G150:I150)))*J$7","v":0},{"$f":"($G97+(SUM($G150:J150)))*K$7","v":0},{"$f":"($G97+(SUM($G150:K150)))*L$7","v":0},{"$f":"($G97+(SUM($G150:L150)))*M$7","v":0},{"$f":"($G97+(SUM($G150:M150)))*N$7","v":0},{"$f":"($G97+(SUM($G150:N150)))*O$7","v":0},{"$f":"($G97+(SUM($G150:O150)))*P$7","v":0},{"$f":"($G97+(SUM($G150:P150)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M150=0, SUM($G150:L150), 0)","v":0},{"$f":"IF(N150=0, IF(M150=0, 0, SUM($G150:M150)), 0)","v":0},{"$f":"IF(O150=0, IF(N150=0, 0, SUM($G150:N150)), 0)","v":0},{"$f":"IF(P150=0, IF(O150=0, 0, SUM($G150:O150)), 0)","v":0},{"$f":"IF(Q150=0, IF(P150=0, 0, SUM($G150:P150)), 0)","v":0},{"$f":"IF(R150=0, IF(Q150=0, 0, SUM($G150:Q150)), 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G98+(SUM($G152:G152)))*H$7","v":0},{"$f":"($G98+(SUM($G152:H152)))*I$7","v":0},{"$f":"($G98+(SUM($G152:I152)))*J$7","v":0},{"$f":"($G98+(SUM($G152:J152)))*K$7","v":0},{"$f":"($G98+(SUM($G152:K152)))*L$7","v":0},{"$f":"($G98+(SUM($G152:L152)))*M$7","v":0},{"$f":"($G98+(SUM($G152:M152)))*N$7","v":0},{"$f":"($G98+(SUM($G152:N152)))*O$7","v":0},{"$f":"($G98+(SUM($G152:O152)))*P$7","v":0},{"$f":"($G98+(SUM($G152:P152)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M152=0, SUM($G152:L152), 0)","v":0},{"$f":"IF(N152=0, IF(M152=0, 0, SUM($G152:M152)), 0)","v":0},{"$f":"IF(O152=0, IF(N152=0, 0, SUM($G152:N152)), 0)","v":0},{"$f":"IF(P152=0, IF(O152=0, 0, SUM($G152:O152)), 0)","v":0},{"$f":"IF(Q152=0, IF(P152=0, 0, SUM($G152:P152)), 0)","v":0},{"$f":"IF(R152=0, IF(Q152=0, 0, SUM($G152:Q152)), 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G99+(SUM($G154:G154)))*H$7","v":0},{"$f":"($G99+(SUM($G154:H154)))*I$7","v":0},{"$f":"($G99+(SUM($G154:I154)))*J$7","v":0},{"$f":"($G99+(SUM($G154:J154)))*K$7","v":0},{"$f":"($G99+(SUM($G154:K154)))*L$7","v":0},{"$f":"($G99+(SUM($G154:L154)))*M$7","v":0},{"$f":"($G99+(SUM($G154:M154)))*N$7","v":0},{"$f":"($G99+(SUM($G154:N154)))*O$7","v":0},{"$f":"($G99+(SUM($G154:O154)))*P$7","v":0},{"$f":"($G99+(SUM($G154:P154)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M154=0, SUM($G154:L154), 0)","v":0},{"$f":"IF(N154=0, IF(M154=0, 0, SUM($G154:M154)), 0)","v":0},{"$f":"IF(O154=0, IF(N154=0, 0, SUM($G154:N154)), 0)","v":0},{"$f":"IF(P154=0, IF(O154=0, 0, SUM($G154:O154)), 0)","v":0},{"$f":"IF(Q154=0, IF(P154=0, 0, SUM($G154:P154)), 0)","v":0},{"$f":"IF(R154=0, IF(Q154=0, 0, SUM($G154:Q154)), 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G100+(SUM($G156:G156)))*H$7","v":0},{"$f":"($G100+(SUM($G156:H156)))*I$7","v":0},{"$f":"($G100+(SUM($G156:I156)))*J$7","v":0},{"$f":"($G100+(SUM($G156:J156)))*K$7","v":0},{"$f":"($G100+(SUM($G156:K156)))*L$7","v":0},{"$f":"($G100+(SUM($G156:L156)))*M$7","v":0},{"$f":"($G100+(SUM($G156:M156)))*N$7","v":0},{"$f":"($G100+(SUM($G156:N156)))*O$7","v":0},{"$f":"($G100+(SUM($G156:O156)))*P$7","v":0},{"$f":"($G100+(SUM($G156:P156)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M156=0, SUM($G156:L156), 0)","v":0},{"$f":"IF(N156=0, IF(M156=0, 0, SUM($G156:M156)), 0)","v":0},{"$f":"IF(O156=0, IF(N156=0, 0, SUM($G156:N156)), 0)","v":0},{"$f":"IF(P156=0, IF(O156=0, 0, SUM($G156:O156)), 0)","v":0},{"$f":"IF(Q156=0, IF(P156=0, 0, SUM($G156:P156)), 0)","v":0},{"$f":"IF(R156=0, IF(Q156=0, 0, SUM($G156:Q156)), 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G101+(SUM($G158:G158)))*H$7","v":0},{"$f":"($G101+(SUM($G158:H158)))*I$7","v":0},{"$f":"($G101+(SUM($G158:I158)))*J$7","v":0},{"$f":"($G101+(SUM($G158:J158)))*K$7","v":0},{"$f":"($G101+(SUM($G158:K158)))*L$7","v":0},{"$f":"($G101+(SUM($G158:L158)))*M$7","v":0},{"$f":"($G101+(SUM($G158:M158)))*N$7","v":0},{"$f":"($G101+(SUM($G158:N158)))*O$7","v":0},{"$f":"($G101+(SUM($G158:O158)))*P$7","v":0},{"$f":"($G101+(SUM($G158:P158)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M158=0, SUM($G158:L158), 0)","v":0},{"$f":"IF(N158=0, IF(M158=0, 0, SUM($G158:M158)), 0)","v":0},{"$f":"IF(O158=0, IF(N158=0, 0, SUM($G158:N158)), 0)","v":0},{"$f":"IF(P158=0, IF(O158=0, 0, SUM($G158:O158)), 0)","v":0},{"$f":"IF(Q158=0, IF(P158=0, 0, SUM($G158:P158)), 0)","v":0},{"$f":"IF(R158=0, IF(Q158=0, 0, SUM($G158:Q158)), 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G102+(SUM($G160:G160)))*H$7","v":0},{"$f":"($G102+(SUM($G160:H160)))*I$7","v":0},{"$f":"($G102+(SUM($G160:I160)))*J$7","v":0},{"$f":"($G102+(SUM($G160:J160)))*K$7","v":0},{"$f":"($G102+(SUM($G160:K160)))*L$7","v":0},{"$f":"($G102+(SUM($G160:L160)))*M$7","v":0},{"$f":"($G102+(SUM($G160:M160)))*N$7","v":0},{"$f":"($G102+(SUM($G160:N160)))*O$7","v":0},{"$f":"($G102+(SUM($G160:O160)))*P$7","v":0},{"$f":"($G102+(SUM($G160:P160)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M160=0, SUM($G160:L160), 0)","v":0},{"$f":"IF(N160=0, IF(M160=0, 0, SUM($G160:M160)), 0)","v":0},{"$f":"IF(O160=0, IF(N160=0, 0, SUM($G160:N160)), 0)","v":0},{"$f":"IF(P160=0, IF(O160=0, 0, SUM($G160:O160)), 0)","v":0},{"$f":"IF(Q160=0, IF(P160=0, 0, SUM($G160:P160)), 0)","v":0},{"$f":"IF(R160=0, IF(Q160=0, 0, SUM($G160:Q160)), 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G103+(SUM($G162:G162)))*H$7","v":0},{"$f":"($G103+(SUM($G162:H162)))*I$7","v":0},{"$f":"($G103+(SUM($G162:I162)))*J$7","v":0},{"$f":"($G103+(SUM($G162:J162)))*K$7","v":0},{"$f":"($G103+(SUM($G162:K162)))*L$7","v":0},{"$f":"($G103+(SUM($G162:L162)))*M$7","v":0},{"$f":"($G103+(SUM($G162:M162)))*N$7","v":0},{"$f":"($G103+(SUM($G162:N162)))*O$7","v":0},{"$f":"($G103+(SUM($G162:O162)))*P$7","v":0},{"$f":"($G103+(SUM($G162:P162)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M162=0, SUM($G162:L162), 0)","v":0},{"$f":"IF(N162=0, IF(M162=0, 0, SUM($G162:M162)), 0)","v":0},{"$f":"IF(O162=0, IF(N162=0, 0, SUM($G162:N162)), 0)","v":0},{"$f":"IF(P162=0, IF(O162=0, 0, SUM($G162:O162)), 0)","v":0},{"$f":"IF(Q162=0, IF(P162=0, 0, SUM($G162:P162)), 0)","v":0},{"$f":"IF(R162=0, IF(Q162=0, 0, SUM($G162:Q162)), 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G104+(SUM($G164:G164)))*H$7","v":0},{"$f":"($G104+(SUM($G164:H164)))*I$7","v":0},{"$f":"($G104+(SUM($G164:I164)))*J$7","v":0},{"$f":"($G104+(SUM($G164:J164)))*K$7","v":0},{"$f":"($G104+(SUM($G164:K164)))*L$7","v":0},{"$f":"($G104+(SUM($G164:L164)))*M$7","v":0},{"$f":"($G104+(SUM($G164:M164)))*N$7","v":0},{"$f":"($G104+(SUM($G164:N164)))*O$7","v":0},{"$f":"($G104+(SUM($G164:O164)))*P$7","v":0},{"$f":"($G104+(SUM($G164:P164)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M164=0, SUM($G164:L164), 0)","v":0},{"$f":"IF(N164=0, IF(M164=0, 0, SUM($G164:M164)), 0)","v":0},{"$f":"IF(O164=0, IF(N164=0, 0, SUM($G164:N164)), 0)","v":0},{"$f":"IF(P164=0, IF(O164=0, 0, SUM($G164:O164)), 0)","v":0},{"$f":"IF(Q164=0, IF(P164=0, 0, SUM($G164:P164)), 0)","v":0},{"$f":"IF(R164=0, IF(Q164=0, 0, SUM($G164:Q164)), 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G105+(SUM($G166:G166)))*H$7","v":0},{"$f":"($G105+(SUM($G166:H166)))*I$7","v":0},{"$f":"($G105+(SUM($G166:I166)))*J$7","v":0},{"$f":"($G105+(SUM($G166:J166)))*K$7","v":0},{"$f":"($G105+(SUM($G166:K166)))*L$7","v":0},{"$f":"($G105+(SUM($G166:L166)))*M$7","v":0},{"$f":"($G105+(SUM($G166:M166)))*N$7","v":0},{"$f":"($G105+(SUM($G166:N166)))*O$7","v":0},{"$f":"($G105+(SUM($G166:O166)))*P$7","v":0},{"$f":"($G105+(SUM($G166:P166)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M166=0, SUM($G166:L166), 0)","v":0},{"$f":"IF(N166=0, IF(M166=0, 0, SUM($G166:M166)), 0)","v":0},{"$f":"IF(O166=0, IF(N166=0, 0, SUM($G166:N166)), 0)","v":0},{"$f":"IF(P166=0, IF(O166=0, 0, SUM($G166:O166)), 0)","v":0},{"$f":"IF(Q166=0, IF(P166=0, 0, SUM($G166:P166)), 0)","v":0},{"$f":"IF(R166=0, IF(Q166=0, 0, SUM($G166:Q166)), 0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(M107=0, SUM($G107:L107), 0)","v":0},{"$f":"IF(N107=0, IF(M107=0, 0, SUM($G107:M107)), 0)","v":0},{"$f":"IF(O107=0, IF(N107=0, 0, SUM($G107:N107)), 0)","v":0},{"$f":"IF(P107=0, IF(O107=0, 0, SUM($G107:O107)), 0)","v":0},{"$f":"IF(Q107=0, IF(P107=0, 0, SUM($G107:P107)), 0)","v":0},{"$f":"IF(R107=0, IF(Q107=0, 0, SUM($G107:Q107)), 0)","v":0}]
[]
[null,"Nominal Adjustments for Difference Between Forecast and Actual Assets Under Construction"]
[]
[null,"Nominal Forecast Assets Under Construction (previous regulatory period)",null,null,null,null,{"$f":"SUM(G173:G202)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!Q7","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!Q8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!Q10","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!Q11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!Q12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!Q14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!Q15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!Q16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!Q19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!Q36","v":0}]
[]
[null,"Nominal Actual Assets Under Construction",null,null,null,null,{"$f":"SUM(G205:G234)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!R7","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!R8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!R9","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!R10","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!R11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!R12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!R13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!R14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!R15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!R16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!R17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!R18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!R19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!R20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!R21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!R22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!R23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!R24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!R25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!R26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!R27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!R28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!R29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!R30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!R31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!R32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!R33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!R34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!R35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!R36","v":0}]
[]
[null,"Nominal Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G237:G266)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"G205-G173","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,0]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,0]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,0]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,0]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,0]
[null,null,{"$f":"Asset7","v":0},null,null,null,0]
[null,null,{"$f":"Asset8","v":0},null,null,null,0]
[null,null,{"$f":"Asset9","v":0},null,null,null,0]
[null,null,{"$f":"Asset10","v":0},null,null,null,0]
[null,null,{"$f":"Asset11","v":0},null,null,null,0]
[null,null,{"$f":"Asset12","v":0},null,null,null,0]
[null,null,{"$f":"Asset13","v":0},null,null,null,0]
[null,null,{"$f":"Asset14","v":0},null,null,null,0]
[null,null,{"$f":"Asset15","v":0},null,null,null,0]
[null,null,{"$f":"Asset16","v":0},null,null,null,0]
[null,null,{"$f":"Asset17","v":0},null,null,null,0]
[null,null,{"$f":"Asset18","v":0},null,null,null,0]
[null,null,{"$f":"Asset19","v":0},null,null,null,0]
[null,null,{"$f":"Asset20","v":0},null,null,null,0]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"G225-G193","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,0]
[null,null,{"$f":"Asset23","v":0},null,null,null,0]
[null,null,{"$f":"Asset24","v":0},null,null,null,0]
[null,null,{"$f":"Asset25","v":0},null,null,null,0]
[null,null,{"$f":"Asset26","v":0},null,null,null,0]
[null,null,{"$f":"Asset27","v":0},null,null,null,0]
[null,null,{"$f":"Asset28","v":0},null,null,null,0]
[null,null,{"$f":"Asset29","v":0},null,null,null,0]
[null,null,{"$f":"Asset30","v":0},null,null,null,0]
[]
[null,"Compounded Return on Difference - Assets Under Construction",null,null,null,null,null,{"$f":"SUM(H269,H271,H273,H275,H277,H279,H281,H283,H285,H287,H289,H291,H293,H295,H297,H299,H301,H303,H305,H307,H309,H311,H313,H315,H317,H319,H321,H323,H325,H327)","v":0},{"$f":"SUM(I269,I271,I273,I275,I277,I279,I281,I283,I285,I287,I289,I291,I293,I295,I297,I299,I301,I303,I305,I307,I309,I311,I313,I315,I317,I319,I321,I323,I325,I327)","v":0},0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,{"$f":"($G237+(SUM($G269:G269)))*H$7","v":0},{"$f":"($G237+(SUM($G269:H269)))*I$7","v":0},{"$f":"($G237+(SUM($G269:I269)))*J$7","v":0},{"$f":"($G237+(SUM($G269:J269)))*K$7","v":0},{"$f":"($G237+(SUM($G269:K269)))*L$7","v":0},{"$f":"($G237+(SUM($G269:L269)))*M$7","v":0},{"$f":"($G237+(SUM($G269:M269)))*N$7","v":0},{"$f":"($G237+(SUM($G269:N269)))*O$7","v":0},{"$f":"($G237+(SUM($G269:O269)))*P$7","v":0},{"$f":"($G237+(SUM($G269:P269)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M269=0, SUM($G269:L269), 0)","v":0},{"$f":"IF(N269=0, IF(M269=0, 0, SUM($G269:M269)), 0)","v":0},{"$f":"IF(O269=0, IF(N269=0, 0, SUM($G269:N269)), 0)","v":0},{"$f":"IF(P269=0, IF(O269=0, 0, SUM($G269:O269)), 0)","v":0},{"$f":"IF(Q269=0, IF(P269=0, 0, SUM($G269:P269)), 0)","v":0},{"$f":"IF(R269=0, IF(Q269=0, 0, SUM($G269:Q269)), 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,{"$f":"($G238+(SUM($G271:G271)))*H$7","v":0},{"$f":"($G238+(SUM($G271:H271)))*I$7","v":0},{"$f":"($G238+(SUM($G271:I271)))*J$7","v":0},{"$f":"($G238+(SUM($G271:J271)))*K$7","v":0},{"$f":"($G238+(SUM($G271:K271)))*L$7","v":0},{"$f":"($G238+(SUM($G271:L271)))*M$7","v":0},{"$f":"($G238+(SUM($G271:M271)))*N$7","v":0},{"$f":"($G238+(SUM($G271:N271)))*O$7","v":0},{"$f":"($G238+(SUM($G271:O271)))*P$7","v":0},{"$f":"($G238+(SUM($G271:P271)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M271=0, SUM($G271:L271), 0)","v":0},{"$f":"IF(N271=0, IF(M271=0, 0, SUM($G271:M271)), 0)","v":0},{"$f":"IF(O271=0, IF(N271=0, 0, SUM($G271:N271)), 0)","v":0},{"$f":"IF(P271=0, IF(O271=0, 0, SUM($G271:O271)), 0)","v":0},{"$f":"IF(Q271=0, IF(P271=0, 0, SUM($G271:P271)), 0)","v":0},{"$f":"IF(R271=0, IF(Q271=0, 0, SUM($G271:Q271)), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,{"$f":"($G239+(SUM($G273:G273)))*H$7","v":0},{"$f":"($G239+(SUM($G273:H273)))*I$7","v":0},{"$f":"($G239+(SUM($G273:I273)))*J$7","v":0},{"$f":"($G239+(SUM($G273:J273)))*K$7","v":0},{"$f":"($G239+(SUM($G273:K273)))*L$7","v":0},{"$f":"($G239+(SUM($G273:L273)))*M$7","v":0},{"$f":"($G239+(SUM($G273:M273)))*N$7","v":0},{"$f":"($G239+(SUM($G273:N273)))*O$7","v":0},{"$f":"($G239+(SUM($G273:O273)))*P$7","v":0},{"$f":"($G239+(SUM($G273:P273)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M273=0, SUM($G273:L273), 0)","v":0},{"$f":"IF(N273=0, IF(M273=0, 0, SUM($G273:M273)), 0)","v":0},{"$f":"IF(O273=0, IF(N273=0, 0, SUM($G273:N273)), 0)","v":0},{"$f":"IF(P273=0, IF(O273=0, 0, SUM($G273:O273)), 0)","v":0},{"$f":"IF(Q273=0, IF(P273=0, 0, SUM($G273:P273)), 0)","v":0},{"$f":"IF(R273=0, IF(Q273=0, 0, SUM($G273:Q273)), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,{"$f":"($G240+(SUM($G275:G275)))*H$7","v":0},{"$f":"($G240+(SUM($G275:H275)))*I$7","v":0},{"$f":"($G240+(SUM($G275:I275)))*J$7","v":0},{"$f":"($G240+(SUM($G275:J275)))*K$7","v":0},{"$f":"($G240+(SUM($G275:K275)))*L$7","v":0},{"$f":"($G240+(SUM($G275:L275)))*M$7","v":0},{"$f":"($G240+(SUM($G275:M275)))*N$7","v":0},{"$f":"($G240+(SUM($G275:N275)))*O$7","v":0},{"$f":"($G240+(SUM($G275:O275)))*P$7","v":0},{"$f":"($G240+(SUM($G275:P275)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M275=0, SUM($G275:L275), 0)","v":0},{"$f":"IF(N275=0, IF(M275=0, 0, SUM($G275:M275)), 0)","v":0},{"$f":"IF(O275=0, IF(N275=0, 0, SUM($G275:N275)), 0)","v":0},{"$f":"IF(P275=0, IF(O275=0, 0, SUM($G275:O275)), 0)","v":0},{"$f":"IF(Q275=0, IF(P275=0, 0, SUM($G275:P275)), 0)","v":0},{"$f":"IF(R275=0, IF(Q275=0, 0, SUM($G275:Q275)), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,{"$f":"($G241+(SUM($G277:G277)))*H$7","v":0},{"$f":"($G241+(SUM($G277:H277)))*I$7","v":0},{"$f":"($G241+(SUM($G277:I277)))*J$7","v":0},{"$f":"($G241+(SUM($G277:J277)))*K$7","v":0},{"$f":"($G241+(SUM($G277:K277)))*L$7","v":0},{"$f":"($G241+(SUM($G277:L277)))*M$7","v":0},{"$f":"($G241+(SUM($G277:M277)))*N$7","v":0},{"$f":"($G241+(SUM($G277:N277)))*O$7","v":0},{"$f":"($G241+(SUM($G277:O277)))*P$7","v":0},{"$f":"($G241+(SUM($G277:P277)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M277=0, SUM($G277:L277), 0)","v":0},{"$f":"IF(N277=0, IF(M277=0, 0, SUM($G277:M277)), 0)","v":0},{"$f":"IF(O277=0, IF(N277=0, 0, SUM($G277:N277)), 0)","v":0},{"$f":"IF(P277=0, IF(O277=0, 0, SUM($G277:O277)), 0)","v":0},{"$f":"IF(Q277=0, IF(P277=0, 0, SUM($G277:P277)), 0)","v":0},{"$f":"IF(R277=0, IF(Q277=0, 0, SUM($G277:Q277)), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,{"$f":"($G242+(SUM($G279:G279)))*H$7","v":0},{"$f":"($G242+(SUM($G279:H279)))*I$7","v":0},{"$f":"($G242+(SUM($G279:I279)))*J$7","v":0},{"$f":"($G242+(SUM($G279:J279)))*K$7","v":0},{"$f":"($G242+(SUM($G279:K279)))*L$7","v":0},{"$f":"($G242+(SUM($G279:L279)))*M$7","v":0},{"$f":"($G242+(SUM($G279:M279)))*N$7","v":0},{"$f":"($G242+(SUM($G279:N279)))*O$7","v":0},{"$f":"($G242+(SUM($G279:O279)))*P$7","v":0},{"$f":"($G242+(SUM($G279:P279)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M279=0, SUM($G279:L279), 0)","v":0},{"$f":"IF(N279=0, IF(M279=0, 0, SUM($G279:M279)), 0)","v":0},{"$f":"IF(O279=0, IF(N279=0, 0, SUM($G279:N279)), 0)","v":0},{"$f":"IF(P279=0, IF(O279=0, 0, SUM($G279:O279)), 0)","v":0},{"$f":"IF(Q279=0, IF(P279=0, 0, SUM($G279:P279)), 0)","v":0},{"$f":"IF(R279=0, IF(Q279=0, 0, SUM($G279:Q279)), 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,null,{"$f":"($G243+(SUM($G281:G281)))*H$7","v":0},{"$f":"($G243+(SUM($G281:H281)))*I$7","v":0},{"$f":"($G243+(SUM($G281:I281)))*J$7","v":0},{"$f":"($G243+(SUM($G281:J281)))*K$7","v":0},{"$f":"($G243+(SUM($G281:K281)))*L$7","v":0},{"$f":"($G243+(SUM($G281:L281)))*M$7","v":0},{"$f":"($G243+(SUM($G281:M281)))*N$7","v":0},{"$f":"($G243+(SUM($G281:N281)))*O$7","v":0},{"$f":"($G243+(SUM($G281:O281)))*P$7","v":0},{"$f":"($G243+(SUM($G281:P281)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M281=0, SUM($G281:L281), 0)","v":0},{"$f":"IF(N281=0, IF(M281=0, 0, SUM($G281:M281)), 0)","v":0},{"$f":"IF(O281=0, IF(N281=0, 0, SUM($G281:N281)), 0)","v":0},{"$f":"IF(P281=0, IF(O281=0, 0, SUM($G281:O281)), 0)","v":0},{"$f":"IF(Q281=0, IF(P281=0, 0, SUM($G281:P281)), 0)","v":0},{"$f":"IF(R281=0, IF(Q281=0, 0, SUM($G281:Q281)), 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,null,{"$f":"($G244+(SUM($G283:G283)))*H$7","v":0},{"$f":"($G244+(SUM($G283:H283)))*I$7","v":0},{"$f":"($G244+(SUM($G283:I283)))*J$7","v":0},{"$f":"($G244+(SUM($G283:J283)))*K$7","v":0},{"$f":"($G244+(SUM($G283:K283)))*L$7","v":0},{"$f":"($G244+(SUM($G283:L283)))*M$7","v":0},{"$f":"($G244+(SUM($G283:M283)))*N$7","v":0},{"$f":"($G244+(SUM($G283:N283)))*O$7","v":0},{"$f":"($G244+(SUM($G283:O283)))*P$7","v":0},{"$f":"($G244+(SUM($G283:P283)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M283=0, SUM($G283:L283), 0)","v":0},{"$f":"IF(N283=0, IF(M283=0, 0, SUM($G283:M283)), 0)","v":0},{"$f":"IF(O283=0, IF(N283=0, 0, SUM($G283:N283)), 0)","v":0},{"$f":"IF(P283=0, IF(O283=0, 0, SUM($G283:O283)), 0)","v":0},{"$f":"IF(Q283=0, IF(P283=0, 0, SUM($G283:P283)), 0)","v":0},{"$f":"IF(R283=0, IF(Q283=0, 0, SUM($G283:Q283)), 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,null,{"$f":"($G245+(SUM($G285:G285)))*H$7","v":0},{"$f":"($G245+(SUM($G285:H285)))*I$7","v":0},{"$f":"($G245+(SUM($G285:I285)))*J$7","v":0},{"$f":"($G245+(SUM($G285:J285)))*K$7","v":0},{"$f":"($G245+(SUM($G285:K285)))*L$7","v":0},{"$f":"($G245+(SUM($G285:L285)))*M$7","v":0},{"$f":"($G245+(SUM($G285:M285)))*N$7","v":0},{"$f":"($G245+(SUM($G285:N285)))*O$7","v":0},{"$f":"($G245+(SUM($G285:O285)))*P$7","v":0},{"$f":"($G245+(SUM($G285:P285)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M285=0, SUM($G285:L285), 0)","v":0},{"$f":"IF(N285=0, IF(M285=0, 0, SUM($G285:M285)), 0)","v":0},{"$f":"IF(O285=0, IF(N285=0, 0, SUM($G285:N285)), 0)","v":0},{"$f":"IF(P285=0, IF(O285=0, 0, SUM($G285:O285)), 0)","v":0},{"$f":"IF(Q285=0, IF(P285=0, 0, SUM($G285:P285)), 0)","v":0},{"$f":"IF(R285=0, IF(Q285=0, 0, SUM($G285:Q285)), 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,null,{"$f":"($G246+(SUM($G287:G287)))*H$7","v":0},{"$f":"($G246+(SUM($G287:H287)))*I$7","v":0},{"$f":"($G246+(SUM($G287:I287)))*J$7","v":0},{"$f":"($G246+(SUM($G287:J287)))*K$7","v":0},{"$f":"($G246+(SUM($G287:K287)))*L$7","v":0},{"$f":"($G246+(SUM($G287:L287)))*M$7","v":0},{"$f":"($G246+(SUM($G287:M287)))*N$7","v":0},{"$f":"($G246+(SUM($G287:N287)))*O$7","v":0},{"$f":"($G246+(SUM($G287:O287)))*P$7","v":0},{"$f":"($G246+(SUM($G287:P287)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M287=0, SUM($G287:L287), 0)","v":0},{"$f":"IF(N287=0, IF(M287=0, 0, SUM($G287:M287)), 0)","v":0},{"$f":"IF(O287=0, IF(N287=0, 0, SUM($G287:N287)), 0)","v":0},{"$f":"IF(P287=0, IF(O287=0, 0, SUM($G287:O287)), 0)","v":0},{"$f":"IF(Q287=0, IF(P287=0, 0, SUM($G287:P287)), 0)","v":0},{"$f":"IF(R287=0, IF(Q287=0, 0, SUM($G287:Q287)), 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,null,{"$f":"($G247+(SUM($G289:G289)))*H$7","v":0},{"$f":"($G247+(SUM($G289:H289)))*I$7","v":0},{"$f":"($G247+(SUM($G289:I289)))*J$7","v":0},{"$f":"($G247+(SUM($G289:J289)))*K$7","v":0},{"$f":"($G247+(SUM($G289:K289)))*L$7","v":0},{"$f":"($G247+(SUM($G289:L289)))*M$7","v":0},{"$f":"($G247+(SUM($G289:M289)))*N$7","v":0},{"$f":"($G247+(SUM($G289:N289)))*O$7","v":0},{"$f":"($G247+(SUM($G289:O289)))*P$7","v":0},{"$f":"($G247+(SUM($G289:P289)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M289=0, SUM($G289:L289), 0)","v":0},{"$f":"IF(N289=0, IF(M289=0, 0, SUM($G289:M289)), 0)","v":0},{"$f":"IF(O289=0, IF(N289=0, 0, SUM($G289:N289)), 0)","v":0},{"$f":"IF(P289=0, IF(O289=0, 0, SUM($G289:O289)), 0)","v":0},{"$f":"IF(Q289=0, IF(P289=0, 0, SUM($G289:P289)), 0)","v":0},{"$f":"IF(R289=0, IF(Q289=0, 0, SUM($G289:Q289)), 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,null,{"$f":"($G248+(SUM($G291:G291)))*H$7","v":0},{"$f":"($G248+(SUM($G291:H291)))*I$7","v":0},{"$f":"($G248+(SUM($G291:I291)))*J$7","v":0},{"$f":"($G248+(SUM($G291:J291)))*K$7","v":0},{"$f":"($G248+(SUM($G291:K291)))*L$7","v":0},{"$f":"($G248+(SUM($G291:L291)))*M$7","v":0},{"$f":"($G248+(SUM($G291:M291)))*N$7","v":0},{"$f":"($G248+(SUM($G291:N291)))*O$7","v":0},{"$f":"($G248+(SUM($G291:O291)))*P$7","v":0},{"$f":"($G248+(SUM($G291:P291)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M291=0, SUM($G291:L291), 0)","v":0},{"$f":"IF(N291=0, IF(M291=0, 0, SUM($G291:M291)), 0)","v":0},{"$f":"IF(O291=0, IF(N291=0, 0, SUM($G291:N291)), 0)","v":0},{"$f":"IF(P291=0, IF(O291=0, 0, SUM($G291:O291)), 0)","v":0},{"$f":"IF(Q291=0, IF(P291=0, 0, SUM($G291:P291)), 0)","v":0},{"$f":"IF(R291=0, IF(Q291=0, 0, SUM($G291:Q291)), 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,null,{"$f":"($G249+(SUM($G293:G293)))*H$7","v":0},{"$f":"($G249+(SUM($G293:H293)))*I$7","v":0},{"$f":"($G249+(SUM($G293:I293)))*J$7","v":0},{"$f":"($G249+(SUM($G293:J293)))*K$7","v":0},{"$f":"($G249+(SUM($G293:K293)))*L$7","v":0},{"$f":"($G249+(SUM($G293:L293)))*M$7","v":0},{"$f":"($G249+(SUM($G293:M293)))*N$7","v":0},{"$f":"($G249+(SUM($G293:N293)))*O$7","v":0},{"$f":"($G249+(SUM($G293:O293)))*P$7","v":0},{"$f":"($G249+(SUM($G293:P293)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M293=0, SUM($G293:L293), 0)","v":0},{"$f":"IF(N293=0, IF(M293=0, 0, SUM($G293:M293)), 0)","v":0},{"$f":"IF(O293=0, IF(N293=0, 0, SUM($G293:N293)), 0)","v":0},{"$f":"IF(P293=0, IF(O293=0, 0, SUM($G293:O293)), 0)","v":0},{"$f":"IF(Q293=0, IF(P293=0, 0, SUM($G293:P293)), 0)","v":0},{"$f":"IF(R293=0, IF(Q293=0, 0, SUM($G293:Q293)), 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,null,{"$f":"($G250+(SUM($G295:G295)))*H$7","v":0},{"$f":"($G250+(SUM($G295:H295)))*I$7","v":0},{"$f":"($G250+(SUM($G295:I295)))*J$7","v":0},{"$f":"($G250+(SUM($G295:J295)))*K$7","v":0},{"$f":"($G250+(SUM($G295:K295)))*L$7","v":0},{"$f":"($G250+(SUM($G295:L295)))*M$7","v":0},{"$f":"($G250+(SUM($G295:M295)))*N$7","v":0},{"$f":"($G250+(SUM($G295:N295)))*O$7","v":0},{"$f":"($G250+(SUM($G295:O295)))*P$7","v":0},{"$f":"($G250+(SUM($G295:P295)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M295=0, SUM($G295:L295), 0)","v":0},{"$f":"IF(N295=0, IF(M295=0, 0, SUM($G295:M295)), 0)","v":0},{"$f":"IF(O295=0, IF(N295=0, 0, SUM($G295:N295)), 0)","v":0},{"$f":"IF(P295=0, IF(O295=0, 0, SUM($G295:O295)), 0)","v":0},{"$f":"IF(Q295=0, IF(P295=0, 0, SUM($G295:P295)), 0)","v":0},{"$f":"IF(R295=0, IF(Q295=0, 0, SUM($G295:Q295)), 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,null,{"$f":"($G251+(SUM($G297:G297)))*H$7","v":0},{"$f":"($G251+(SUM($G297:H297)))*I$7","v":0},{"$f":"($G251+(SUM($G297:I297)))*J$7","v":0},{"$f":"($G251+(SUM($G297:J297)))*K$7","v":0},{"$f":"($G251+(SUM($G297:K297)))*L$7","v":0},{"$f":"($G251+(SUM($G297:L297)))*M$7","v":0},{"$f":"($G251+(SUM($G297:M297)))*N$7","v":0},{"$f":"($G251+(SUM($G297:N297)))*O$7","v":0},{"$f":"($G251+(SUM($G297:O297)))*P$7","v":0},{"$f":"($G251+(SUM($G297:P297)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M297=0, SUM($G297:L297), 0)","v":0},{"$f":"IF(N297=0, IF(M297=0, 0, SUM($G297:M297)), 0)","v":0},{"$f":"IF(O297=0, IF(N297=0, 0, SUM($G297:N297)), 0)","v":0},{"$f":"IF(P297=0, IF(O297=0, 0, SUM($G297:O297)), 0)","v":0},{"$f":"IF(Q297=0, IF(P297=0, 0, SUM($G297:P297)), 0)","v":0},{"$f":"IF(R297=0, IF(Q297=0, 0, SUM($G297:Q297)), 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,null,{"$f":"($G252+(SUM($G299:G299)))*H$7","v":0},{"$f":"($G252+(SUM($G299:H299)))*I$7","v":0},{"$f":"($G252+(SUM($G299:I299)))*J$7","v":0},{"$f":"($G252+(SUM($G299:J299)))*K$7","v":0},{"$f":"($G252+(SUM($G299:K299)))*L$7","v":0},{"$f":"($G252+(SUM($G299:L299)))*M$7","v":0},{"$f":"($G252+(SUM($G299:M299)))*N$7","v":0},{"$f":"($G252+(SUM($G299:N299)))*O$7","v":0},{"$f":"($G252+(SUM($G299:O299)))*P$7","v":0},{"$f":"($G252+(SUM($G299:P299)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M299=0, SUM($G299:L299), 0)","v":0},{"$f":"IF(N299=0, IF(M299=0, 0, SUM($G299:M299)), 0)","v":0},{"$f":"IF(O299=0, IF(N299=0, 0, SUM($G299:N299)), 0)","v":0},{"$f":"IF(P299=0, IF(O299=0, 0, SUM($G299:O299)), 0)","v":0},{"$f":"IF(Q299=0, IF(P299=0, 0, SUM($G299:P299)), 0)","v":0},{"$f":"IF(R299=0, IF(Q299=0, 0, SUM($G299:Q299)), 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,null,{"$f":"($G253+(SUM($G301:G301)))*H$7","v":0},{"$f":"($G253+(SUM($G301:H301)))*I$7","v":0},{"$f":"($G253+(SUM($G301:I301)))*J$7","v":0},{"$f":"($G253+(SUM($G301:J301)))*K$7","v":0},{"$f":"($G253+(SUM($G301:K301)))*L$7","v":0},{"$f":"($G253+(SUM($G301:L301)))*M$7","v":0},{"$f":"($G253+(SUM($G301:M301)))*N$7","v":0},{"$f":"($G253+(SUM($G301:N301)))*O$7","v":0},{"$f":"($G253+(SUM($G301:O301)))*P$7","v":0},{"$f":"($G253+(SUM($G301:P301)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M301=0, SUM($G301:L301), 0)","v":0},{"$f":"IF(N301=0, IF(M301=0, 0, SUM($G301:M301)), 0)","v":0},{"$f":"IF(O301=0, IF(N301=0, 0, SUM($G301:N301)), 0)","v":0},{"$f":"IF(P301=0, IF(O301=0, 0, SUM($G301:O301)), 0)","v":0},{"$f":"IF(Q301=0, IF(P301=0, 0, SUM($G301:P301)), 0)","v":0},{"$f":"IF(R301=0, IF(Q301=0, 0, SUM($G301:Q301)), 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,null,{"$f":"($G254+(SUM($G303:G303)))*H$7","v":0},{"$f":"($G254+(SUM($G303:H303)))*I$7","v":0},{"$f":"($G254+(SUM($G303:I303)))*J$7","v":0},{"$f":"($G254+(SUM($G303:J303)))*K$7","v":0},{"$f":"($G254+(SUM($G303:K303)))*L$7","v":0},{"$f":"($G254+(SUM($G303:L303)))*M$7","v":0},{"$f":"($G254+(SUM($G303:M303)))*N$7","v":0},{"$f":"($G254+(SUM($G303:N303)))*O$7","v":0},{"$f":"($G254+(SUM($G303:O303)))*P$7","v":0},{"$f":"($G254+(SUM($G303:P303)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M303=0, SUM($G303:L303), 0)","v":0},{"$f":"IF(N303=0, IF(M303=0, 0, SUM($G303:M303)), 0)","v":0},{"$f":"IF(O303=0, IF(N303=0, 0, SUM($G303:N303)), 0)","v":0},{"$f":"IF(P303=0, IF(O303=0, 0, SUM($G303:O303)), 0)","v":0},{"$f":"IF(Q303=0, IF(P303=0, 0, SUM($G303:P303)), 0)","v":0},{"$f":"IF(R303=0, IF(Q303=0, 0, SUM($G303:Q303)), 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,null,{"$f":"($G255+(SUM($G305:G305)))*H$7","v":0},{"$f":"($G255+(SUM($G305:H305)))*I$7","v":0},{"$f":"($G255+(SUM($G305:I305)))*J$7","v":0},{"$f":"($G255+(SUM($G305:J305)))*K$7","v":0},{"$f":"($G255+(SUM($G305:K305)))*L$7","v":0},{"$f":"($G255+(SUM($G305:L305)))*M$7","v":0},{"$f":"($G255+(SUM($G305:M305)))*N$7","v":0},{"$f":"($G255+(SUM($G305:N305)))*O$7","v":0},{"$f":"($G255+(SUM($G305:O305)))*P$7","v":0},{"$f":"($G255+(SUM($G305:P305)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M305=0, SUM($G305:L305), 0)","v":0},{"$f":"IF(N305=0, IF(M305=0, 0, SUM($G305:M305)), 0)","v":0},{"$f":"IF(O305=0, IF(N305=0, 0, SUM($G305:N305)), 0)","v":0},{"$f":"IF(P305=0, IF(O305=0, 0, SUM($G305:O305)), 0)","v":0},{"$f":"IF(Q305=0, IF(P305=0, 0, SUM($G305:P305)), 0)","v":0},{"$f":"IF(R305=0, IF(Q305=0, 0, SUM($G305:Q305)), 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,null,{"$f":"($G256+(SUM($G307:G307)))*H$7","v":0},{"$f":"($G256+(SUM($G307:H307)))*I$7","v":0},{"$f":"($G256+(SUM($G307:I307)))*J$7","v":0},{"$f":"($G256+(SUM($G307:J307)))*K$7","v":0},{"$f":"($G256+(SUM($G307:K307)))*L$7","v":0},{"$f":"($G256+(SUM($G307:L307)))*M$7","v":0},{"$f":"($G256+(SUM($G307:M307)))*N$7","v":0},{"$f":"($G256+(SUM($G307:N307)))*O$7","v":0},{"$f":"($G256+(SUM($G307:O307)))*P$7","v":0},{"$f":"($G256+(SUM($G307:P307)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M307=0, SUM($G307:L307), 0)","v":0},{"$f":"IF(N307=0, IF(M307=0, 0, SUM($G307:M307)), 0)","v":0},{"$f":"IF(O307=0, IF(N307=0, 0, SUM($G307:N307)), 0)","v":0},{"$f":"IF(P307=0, IF(O307=0, 0, SUM($G307:O307)), 0)","v":0},{"$f":"IF(Q307=0, IF(P307=0, 0, SUM($G307:P307)), 0)","v":0},{"$f":"IF(R307=0, IF(Q307=0, 0, SUM($G307:Q307)), 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,null,{"$f":"($G257+(SUM($G309:G309)))*H$7","v":0},{"$f":"($G257+(SUM($G309:H309)))*I$7","v":0},{"$f":"($G257+(SUM($G309:I309)))*J$7","v":0},{"$f":"($G257+(SUM($G309:J309)))*K$7","v":0},{"$f":"($G257+(SUM($G309:K309)))*L$7","v":0},{"$f":"($G257+(SUM($G309:L309)))*M$7","v":0},{"$f":"($G257+(SUM($G309:M309)))*N$7","v":0},{"$f":"($G257+(SUM($G309:N309)))*O$7","v":0},{"$f":"($G257+(SUM($G309:O309)))*P$7","v":0},{"$f":"($G257+(SUM($G309:P309)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M309=0, SUM($G309:L309), 0)","v":0},{"$f":"IF(N309=0, IF(M309=0, 0, SUM($G309:M309)), 0)","v":0},{"$f":"IF(O309=0, IF(N309=0, 0, SUM($G309:N309)), 0)","v":0},{"$f":"IF(P309=0, IF(O309=0, 0, SUM($G309:O309)), 0)","v":0},{"$f":"IF(Q309=0, IF(P309=0, 0, SUM($G309:P309)), 0)","v":0},{"$f":"IF(R309=0, IF(Q309=0, 0, SUM($G309:Q309)), 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,null,{"$f":"($G258+(SUM($G311:G311)))*H$7","v":0},{"$f":"($G258+(SUM($G311:H311)))*I$7","v":0},{"$f":"($G258+(SUM($G311:I311)))*J$7","v":0},{"$f":"($G258+(SUM($G311:J311)))*K$7","v":0},{"$f":"($G258+(SUM($G311:K311)))*L$7","v":0},{"$f":"($G258+(SUM($G311:L311)))*M$7","v":0},{"$f":"($G258+(SUM($G311:M311)))*N$7","v":0},{"$f":"($G258+(SUM($G311:N311)))*O$7","v":0},{"$f":"($G258+(SUM($G311:O311)))*P$7","v":0},{"$f":"($G258+(SUM($G311:P311)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M311=0, SUM($G311:L311), 0)","v":0},{"$f":"IF(N311=0, IF(M311=0, 0, SUM($G311:M311)), 0)","v":0},{"$f":"IF(O311=0, IF(N311=0, 0, SUM($G311:N311)), 0)","v":0},{"$f":"IF(P311=0, IF(O311=0, 0, SUM($G311:O311)), 0)","v":0},{"$f":"IF(Q311=0, IF(P311=0, 0, SUM($G311:P311)), 0)","v":0},{"$f":"IF(R311=0, IF(Q311=0, 0, SUM($G311:Q311)), 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,null,{"$f":"($G259+(SUM($G313:G313)))*H$7","v":0},{"$f":"($G259+(SUM($G313:H313)))*I$7","v":0},{"$f":"($G259+(SUM($G313:I313)))*J$7","v":0},{"$f":"($G259+(SUM($G313:J313)))*K$7","v":0},{"$f":"($G259+(SUM($G313:K313)))*L$7","v":0},{"$f":"($G259+(SUM($G313:L313)))*M$7","v":0},{"$f":"($G259+(SUM($G313:M313)))*N$7","v":0},{"$f":"($G259+(SUM($G313:N313)))*O$7","v":0},{"$f":"($G259+(SUM($G313:O313)))*P$7","v":0},{"$f":"($G259+(SUM($G313:P313)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M313=0, SUM($G313:L313), 0)","v":0},{"$f":"IF(N313=0, IF(M313=0, 0, SUM($G313:M313)), 0)","v":0},{"$f":"IF(O313=0, IF(N313=0, 0, SUM($G313:N313)), 0)","v":0},{"$f":"IF(P313=0, IF(O313=0, 0, SUM($G313:O313)), 0)","v":0},{"$f":"IF(Q313=0, IF(P313=0, 0, SUM($G313:P313)), 0)","v":0},{"$f":"IF(R313=0, IF(Q313=0, 0, SUM($G313:Q313)), 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,null,{"$f":"($G260+(SUM($G315:G315)))*H$7","v":0},{"$f":"($G260+(SUM($G315:H315)))*I$7","v":0},{"$f":"($G260+(SUM($G315:I315)))*J$7","v":0},{"$f":"($G260+(SUM($G315:J315)))*K$7","v":0},{"$f":"($G260+(SUM($G315:K315)))*L$7","v":0},{"$f":"($G260+(SUM($G315:L315)))*M$7","v":0},{"$f":"($G260+(SUM($G315:M315)))*N$7","v":0},{"$f":"($G260+(SUM($G315:N315)))*O$7","v":0},{"$f":"($G260+(SUM($G315:O315)))*P$7","v":0},{"$f":"($G260+(SUM($G315:P315)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M315=0, SUM($G315:L315), 0)","v":0},{"$f":"IF(N315=0, IF(M315=0, 0, SUM($G315:M315)), 0)","v":0},{"$f":"IF(O315=0, IF(N315=0, 0, SUM($G315:N315)), 0)","v":0},{"$f":"IF(P315=0, IF(O315=0, 0, SUM($G315:O315)), 0)","v":0},{"$f":"IF(Q315=0, IF(P315=0, 0, SUM($G315:P315)), 0)","v":0},{"$f":"IF(R315=0, IF(Q315=0, 0, SUM($G315:Q315)), 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,null,{"$f":"($G261+(SUM($G317:G317)))*H$7","v":0},{"$f":"($G261+(SUM($G317:H317)))*I$7","v":0},{"$f":"($G261+(SUM($G317:I317)))*J$7","v":0},{"$f":"($G261+(SUM($G317:J317)))*K$7","v":0},{"$f":"($G261+(SUM($G317:K317)))*L$7","v":0},{"$f":"($G261+(SUM($G317:L317)))*M$7","v":0},{"$f":"($G261+(SUM($G317:M317)))*N$7","v":0},{"$f":"($G261+(SUM($G317:N317)))*O$7","v":0},{"$f":"($G261+(SUM($G317:O317)))*P$7","v":0},{"$f":"($G261+(SUM($G317:P317)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M317=0, SUM($G317:L317), 0)","v":0},{"$f":"IF(N317=0, IF(M317=0, 0, SUM($G317:M317)), 0)","v":0},{"$f":"IF(O317=0, IF(N317=0, 0, SUM($G317:N317)), 0)","v":0},{"$f":"IF(P317=0, IF(O317=0, 0, SUM($G317:O317)), 0)","v":0},{"$f":"IF(Q317=0, IF(P317=0, 0, SUM($G317:P317)), 0)","v":0},{"$f":"IF(R317=0, IF(Q317=0, 0, SUM($G317:Q317)), 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,null,{"$f":"($G262+(SUM($G319:G319)))*H$7","v":0},{"$f":"($G262+(SUM($G319:H319)))*I$7","v":0},{"$f":"($G262+(SUM($G319:I319)))*J$7","v":0},{"$f":"($G262+(SUM($G319:J319)))*K$7","v":0},{"$f":"($G262+(SUM($G319:K319)))*L$7","v":0},{"$f":"($G262+(SUM($G319:L319)))*M$7","v":0},{"$f":"($G262+(SUM($G319:M319)))*N$7","v":0},{"$f":"($G262+(SUM($G319:N319)))*O$7","v":0},{"$f":"($G262+(SUM($G319:O319)))*P$7","v":0},{"$f":"($G262+(SUM($G319:P319)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M319=0, SUM($G319:L319), 0)","v":0},{"$f":"IF(N319=0, IF(M319=0, 0, SUM($G319:M319)), 0)","v":0},{"$f":"IF(O319=0, IF(N319=0, 0, SUM($G319:N319)), 0)","v":0},{"$f":"IF(P319=0, IF(O319=0, 0, SUM($G319:O319)), 0)","v":0},{"$f":"IF(Q319=0, IF(P319=0, 0, SUM($G319:P319)), 0)","v":0},{"$f":"IF(R319=0, IF(Q319=0, 0, SUM($G319:Q319)), 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,null,{"$f":"($G263+(SUM($G321:G321)))*H$7","v":0},{"$f":"($G263+(SUM($G321:H321)))*I$7","v":0},{"$f":"($G263+(SUM($G321:I321)))*J$7","v":0},{"$f":"($G263+(SUM($G321:J321)))*K$7","v":0},{"$f":"($G263+(SUM($G321:K321)))*L$7","v":0},{"$f":"($G263+(SUM($G321:L321)))*M$7","v":0},{"$f":"($G263+(SUM($G321:M321)))*N$7","v":0},{"$f":"($G263+(SUM($G321:N321)))*O$7","v":0},{"$f":"($G263+(SUM($G321:O321)))*P$7","v":0},{"$f":"($G263+(SUM($G321:P321)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M321=0, SUM($G321:L321), 0)","v":0},{"$f":"IF(N321=0, IF(M321=0, 0, SUM($G321:M321)), 0)","v":0},{"$f":"IF(O321=0, IF(N321=0, 0, SUM($G321:N321)), 0)","v":0},{"$f":"IF(P321=0, IF(O321=0, 0, SUM($G321:O321)), 0)","v":0},{"$f":"IF(Q321=0, IF(P321=0, 0, SUM($G321:P321)), 0)","v":0},{"$f":"IF(R321=0, IF(Q321=0, 0, SUM($G321:Q321)), 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,null,{"$f":"($G264+(SUM($G323:G323)))*H$7","v":0},{"$f":"($G264+(SUM($G323:H323)))*I$7","v":0},{"$f":"($G264+(SUM($G323:I323)))*J$7","v":0},{"$f":"($G264+(SUM($G323:J323)))*K$7","v":0},{"$f":"($G264+(SUM($G323:K323)))*L$7","v":0},{"$f":"($G264+(SUM($G323:L323)))*M$7","v":0},{"$f":"($G264+(SUM($G323:M323)))*N$7","v":0},{"$f":"($G264+(SUM($G323:N323)))*O$7","v":0},{"$f":"($G264+(SUM($G323:O323)))*P$7","v":0},{"$f":"($G264+(SUM($G323:P323)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M323=0, SUM($G323:L323), 0)","v":0},{"$f":"IF(N323=0, IF(M323=0, 0, SUM($G323:M323)), 0)","v":0},{"$f":"IF(O323=0, IF(N323=0, 0, SUM($G323:N323)), 0)","v":0},{"$f":"IF(P323=0, IF(O323=0, 0, SUM($G323:O323)), 0)","v":0},{"$f":"IF(Q323=0, IF(P323=0, 0, SUM($G323:P323)), 0)","v":0},{"$f":"IF(R323=0, IF(Q323=0, 0, SUM($G323:Q323)), 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,null,{"$f":"($G265+(SUM($G325:G325)))*H$7","v":0},{"$f":"($G265+(SUM($G325:H325)))*I$7","v":0},{"$f":"($G265+(SUM($G325:I325)))*J$7","v":0},{"$f":"($G265+(SUM($G325:J325)))*K$7","v":0},{"$f":"($G265+(SUM($G325:K325)))*L$7","v":0},{"$f":"($G265+(SUM($G325:L325)))*M$7","v":0},{"$f":"($G265+(SUM($G325:M325)))*N$7","v":0},{"$f":"($G265+(SUM($G325:N325)))*O$7","v":0},{"$f":"($G265+(SUM($G325:O325)))*P$7","v":0},{"$f":"($G265+(SUM($G325:P325)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M325=0, SUM($G325:L325), 0)","v":0},{"$f":"IF(N325=0, IF(M325=0, 0, SUM($G325:M325)), 0)","v":0},{"$f":"IF(O325=0, IF(N325=0, 0, SUM($G325:N325)), 0)","v":0},{"$f":"IF(P325=0, IF(O325=0, 0, SUM($G325:O325)), 0)","v":0},{"$f":"IF(Q325=0, IF(P325=0, 0, SUM($G325:P325)), 0)","v":0},{"$f":"IF(R325=0, IF(Q325=0, 0, SUM($G325:Q325)), 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,null,{"$f":"($G266+(SUM($G327:G327)))*H$7","v":0},{"$f":"($G266+(SUM($G327:H327)))*I$7","v":0},{"$f":"($G266+(SUM($G327:I327)))*J$7","v":0},{"$f":"($G266+(SUM($G327:J327)))*K$7","v":0},{"$f":"($G266+(SUM($G327:K327)))*L$7","v":0},{"$f":"($G266+(SUM($G327:L327)))*M$7","v":0},{"$f":"($G266+(SUM($G327:M327)))*N$7","v":0},{"$f":"($G266+(SUM($G327:N327)))*O$7","v":0},{"$f":"($G266+(SUM($G327:O327)))*P$7","v":0},{"$f":"($G266+(SUM($G327:P327)))*Q$7","v":0}]
[null,null,"Sub-total",null,null,null,null,null,null,null,null,{"$f":"IF(M327=0, SUM($G327:L327), 0)","v":0},{"$f":"IF(N327=0, IF(M327=0, 0, SUM($G327:M327)), 0)","v":0},{"$f":"IF(O327=0, IF(N327=0, 0, SUM($G327:N327)), 0)","v":0},{"$f":"IF(P327=0, IF(O327=0, 0, SUM($G327:O327)), 0)","v":0},{"$f":"IF(Q327=0, IF(P327=0, 0, SUM($G327:P327)), 0)","v":0},{"$f":"IF(R327=0, IF(Q327=0, 0, SUM($G327:Q327)), 0)","v":0}]
[null,"Total Return at End of Regulatory Period",null,null,null,null,null,null,null,null,null,{"$f":"IF(M268=0, SUM($G268:L268), 0)","v":0},{"$f":"IF(N268=0, IF(M268=0, 0, SUM($G268:M268)), 0)","v":0},{"$f":"IF(O268=0, IF(N268=0, 0, SUM($G268:N268)), 0)","v":0},{"$f":"IF(P268=0, IF(O268=0, 0, SUM($G268:O268)), 0)","v":0},{"$f":"IF(Q268=0, IF(P268=0, 0, SUM($G268:P268)), 0)","v":0},{"$f":"IF(R268=0, IF(Q268=0, 0, SUM($G268:Q268)), 0)","v":0}]
[]
[null,"Nominal Roll Forward for Final Year of Previous Regulatory Control Period"]
[]
[null,"Nominal Opening Regulated Asset Base",null,null,null,null,{"$f":"SUM(G334:G363)","v":112.76845095266511},{"$f":"SUM(H334:H363)","v":148.61073285989448}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!J7","v":12.967491074148629},{"$f":"G334+G366+G398+G430+G462+G494","v":12.801427448468615}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!J8","v":2.438599929058785},1.8289499467940886]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!J9","v":6.2767893818702358},25.810213055534355]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!J10","v":69.031534838693347},90.017844833074534]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!J11","v":0},0]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!J12","v":22.054035728894107},{"$f":"G339+G371+G403+G435+G467+G499","v":18.152297576022885}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!J13","v":0},0]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!J14","v":0},0]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!J15","v":0},0]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!J16","v":0},0]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!J17","v":0},0]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!J18","v":0},0]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!J19","v":0},0]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!J20","v":0},0]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!J21","v":0},0]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!J22","v":0},0]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!J23","v":0},0]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!J24","v":0},0]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!J25","v":0},0]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!J26","v":0},0]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!J27","v":0},0]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!J28","v":0},0]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!J29","v":0},0]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!J30","v":0},0]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!J31","v":0},0]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!J32","v":0},0]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!J33","v":0},0]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!J34","v":0},0]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!J35","v":0},0]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!J36","v":0},0]
[]
[null,"Nominal Forecast Net Capex",null,null,null,null,{"$f":"SUM(G366:G395)","v":59.033656000000001}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!M7","v":3.588444}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!M8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!M9","v":20.654799000000001}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!M10","v":34.423245999999999}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!M11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!M12","v":0.36716700000000002}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!M13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!M14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!M15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!M16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!M17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!M18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!M19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!M20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!M21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!M22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!M23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!M24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!M25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!M26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!M27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!M28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!M29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!M30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!M31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!M32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!M33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!M34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!M35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!M36","v":0}]
[]
[null,"Nominal Forecast Regulatory Depreciation",null,null,null,null,{"$f":"SUM(G398:G427)","v":-23.191374092770623}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"-Input!N7","v":-3.7545076256800138}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"-Input!N8","v":-0.60964998226469624}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"-Input!N9","v":-1.1213753263358783}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"-Input!N10","v":-13.436936005618813}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"-Input!N11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"-Input!N12","v":-4.268905152871219}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"-Input!N13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"-Input!N14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"-Input!N15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"-Input!N16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"-Input!N17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"-Input!N18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"-Input!N19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"-Input!N20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"-Input!N21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"-Input!N22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"-Input!N23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"-Input!N24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"-Input!N25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"-Input!N26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-Input!N27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-Input!N28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-Input!N29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-Input!N30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-Input!N31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-Input!N32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-Input!N33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-Input!N34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-Input!N35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-Input!N36","v":0}]
[]
[null,"Nominal Prudent Additional Capex Allowance",null,null,null,null,{"$f":"SUM(G430:G459)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!O7","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!O8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!O9","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!O10","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!O11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!O12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!O13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!O14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!O15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!O16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!O17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!O18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!O19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!O20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!O21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!O22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!O23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!O24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!O25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!O26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!O27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!O28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!O29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!O30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!O31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!O32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!O33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!O34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!O35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!O36","v":0}]
[]
[null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,null,{"$f":"SUM(G462:G491)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!P7","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!P8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!P9","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!P10","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!P11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!P12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!P13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!P14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!P15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!P16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!P17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!P18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!P19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!P20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!P21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!P22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!P23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!P24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!P25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!P26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!P27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!P28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!P29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!P30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!P31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!P32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!P33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!P34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!P35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!P36","v":0}]
[]
[null,"Nominal Forecast Assets Under Construction",null,null,null,null,{"$f":"SUM(G494:G523)","v":0}]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!Q7","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!Q8","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!Q9","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!Q10","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!Q11","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!Q12","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!Q13","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!Q14","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!Q15","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!Q16","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!Q17","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!Q18","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!Q19","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!Q20","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!Q21","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!Q22","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!Q23","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!Q24","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!Q25","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!Q26","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!Q27","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!Q28","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!Q29","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!Q30","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!Q31","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!Q32","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!Q33","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!Q34","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!Q35","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!Q36","v":0}]

{"sheet":"Actual RAB roll forward","index":5,"n_rows":695,"n_cols":22,"rows_kept":695,"cut":false,"hidden":false,"merged":[[408,4,418,4],[421,4,431,4],[356,4,366,4],[369,4,379,4],[382,4,392,4],[395,4,405,4],[343,4,353,4],[200,4,210,4],[213,4,223,4],[226,4,236,4],[239,4,249,4],[252,4,262,4],[265,4,275,4],[278,4,288,4],[291,4,301,4],[304,4,314,4],[317,4,327,4],[330,4,340,4],[187,4,197,4],[44,4,54,4],[57,4,67,4],[70,4,80,4],[83,4,93,4],[96,4,106,4],[109,4,119,4],[122,4,132,4],[135,4,145,4],[148,4,158,4],[161,4,171,4],[174,4,184,4]]}
[]
[null,null,"`"]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6,7,8,9,10,11]
[null,null,"Year",null,null,{"$f":"'Adjustment for previous period'!F4","v":"2009-9"},{"$f":"Input!G40","v":"2010-010"},{"$f":"Input!H40","v":2011},{"$f":"Input!I40","v":"2012-012"},{"$f":"Input!J40","v":"2013-13"},{"$f":"Input!K40","v":"2014-14"},{"$f":"Input!L40","v":"2015-15"},{"$f":"Input!M40","v":"2016-16"},{"$f":"Input!N40","v":"2017-17"},{"$f":"Input!O40","v":"2018-18"},{"$f":"Input!P40","v":"2019-19"},{"$f":"Input!Q40","v":"2020-20"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2021-21"}]
[]
[null,null,"Actual CPI Inflation Rate",null,null,null,{"$f":"Input!G177","v":1.2612612612612484E-2},{"$f":"Input!H177","v":2.7876631079478242E-2},{"$f":"Input!I177","v":3.5199076745527913E-2},{"$f":"Input!J177","v":2.0039999999999836E-2},{"$f":"Input!K177","v":2.1611001964630061E-2},{"$f":"Input!L177","v":2.3076923076923217E-2},{"$f":"Input!M177","v":2.5000000000000001E-2},{"$f":"Input!N177","v":2.5000000000000001E-2},{"$f":"Input!O177","v":2.5000000000000001E-2},{"$f":"Input!P177","v":2.5000000000000001E-2},{"$f":"Input!Q177","v":2.5000000000000001E-2}]
[null,null,"Actual CPI (one year lagged)",null,null,null,{"$f":"Input!G178","v":1},{"$f":"Input!H178","v":1.0278766310794782},{"$f":"Input!I178","v":1.0640569395017794},{"$f":"Input!J178","v":1.0853806405693949},{"$f":"Input!K178","v":1.1088368037251115},{"$f":"Input!L178","v":1.1344253453495372},{"$f":"Input!M178","v":1.1627859789832755},{"$f":"Input!N178","v":1.1918556284578572},{"$f":"Input!O178","v":1.2216520191693034},{"$f":"Input!P178","v":1.252193319648536},{"$f":"Input!Q178","v":1.2834981526397493}]
[]
[null,null,"Real Asset Values"]
[]
[null,null,"Real Actual Net Capex",null,null,null,null,{"$f":"SUM(H12:H41)","v":67.678969767940075},59.161640400066894,56.18846746520795,26.757689589960059,6.0556570064612494,0,0,0,0,{"$f":"SUM(Q12:Q41)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"Input!H143*(1+vanilla1)^0.5","v":3.9069304122446615},{"$f":"Input!I143*(1+vanilla2)^0.5","v":0.7799394554849497},{"$f":"Input!J143*(1+vanilla3)^0.5","v":0},{"$f":"Input!K143*(1+vanilla4)^0.5","v":0},{"$f":"Input!L143*(1+vanilla5)^0.5","v":0},{"$f":"Input!M143*(1+vanilla6)^0.5","v":0},{"$f":"Input!N143*(1+vanilla7)^0.5","v":0},{"$f":"Input!O143*(1+vanilla8)^0.5","v":0},{"$f":"Input!P143*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q143*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"Input!H144*(1+vanilla1)^0.5","v":1.7196362350836685},{"$f":"Input!I144*(1+vanilla2)^0.5","v":1.2156332447826086},{"$f":"Input!J144*(1+vanilla3)^0.5","v":0},{"$f":"Input!K144*(1+vanilla4)^0.5","v":0},{"$f":"Input!L144*(1+vanilla5)^0.5","v":0},{"$f":"Input!M144*(1+vanilla6)^0.5","v":0},{"$f":"Input!N144*(1+vanilla7)^0.5","v":0},{"$f":"Input!O144*(1+vanilla8)^0.5","v":0},{"$f":"Input!P144*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q144*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"Input!H145*(1+vanilla1)^0.5","v":41.419273074910656},{"$f":"Input!I145*(1+vanilla2)^0.5","v":46.734434759933109},{"$f":"Input!J145*(1+vanilla3)^0.5","v":51.370366953246908},{"$f":"Input!K145*(1+vanilla4)^0.5","v":22.140031713887844},{"$f":"Input!L145*(1+vanilla5)^0.5","v":2.0707130359022043},{"$f":"Input!M145*(1+vanilla6)^0.5","v":0},{"$f":"Input!N145*(1+vanilla7)^0.5","v":0},{"$f":"Input!O145*(1+vanilla8)^0.5","v":0},{"$f":"Input!P145*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q145*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"Input!H146*(1+vanilla1)^0.5","v":8.1547098810848215},{"$f":"Input!I146*(1+vanilla2)^0.5","v":7.4940303041806029},{"$f":"Input!J146*(1+vanilla3)^0.5","v":1.6110212441993554},{"$f":"Input!K146*(1+vanilla4)^0.5","v":3.6451856453729499},{"$f":"Input!L146*(1+vanilla5)^0.5","v":3.7786721334925866},{"$f":"Input!M146*(1+vanilla6)^0.5","v":0},{"$f":"Input!N146*(1+vanilla7)^0.5","v":0},{"$f":"Input!O146*(1+vanilla8)^0.5","v":0},{"$f":"Input!P146*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q146*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"Input!H147*(1+vanilla1)^0.5","v":2.2143179649971145},{"$f":"Input!I147*(1+vanilla2)^0.5","v":0.39362431130434788},{"$f":"Input!J147*(1+vanilla3)^0.5","v":0.97235215052882051},{"$f":"Input!K147*(1+vanilla4)^0.5","v":0.97247223069926303},{"$f":"Input!L147*(1+vanilla5)^0.5","v":0.20627183706645794},{"$f":"Input!M147*(1+vanilla6)^0.5","v":0},{"$f":"Input!N147*(1+vanilla7)^0.5","v":0},{"$f":"Input!O147*(1+vanilla8)^0.5","v":0},{"$f":"Input!P147*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q147*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"Input!H148*(1+vanilla1)^0.5","v":10.264102199619156},{"$f":"Input!I148*(1+vanilla2)^0.5","v":2.5439783243812704},{"$f":"Input!J148*(1+vanilla3)^0.5","v":2.234727117232862},{"$f":"Input!K148*(1+vanilla4)^0.5","v":0},{"$f":"Input!L148*(1+vanilla5)^0.5","v":0},{"$f":"Input!M148*(1+vanilla6)^0.5","v":0},{"$f":"Input!N148*(1+vanilla7)^0.5","v":0},{"$f":"Input!O148*(1+vanilla8)^0.5","v":0},{"$f":"Input!P148*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q148*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!H149*(1+vanilla1)^0.5","v":0},{"$f":"Input!I149*(1+vanilla2)^0.5","v":0},{"$f":"Input!J149*(1+vanilla3)^0.5","v":0},{"$f":"Input!K149*(1+vanilla4)^0.5","v":0},{"$f":"Input!L149*(1+vanilla5)^0.5","v":0},{"$f":"Input!M149*(1+vanilla6)^0.5","v":0},{"$f":"Input!N149*(1+vanilla7)^0.5","v":0},{"$f":"Input!O149*(1+vanilla8)^0.5","v":0},{"$f":"Input!P149*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q149*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!H150*(1+vanilla1)^0.5","v":0},{"$f":"Input!I150*(1+vanilla2)^0.5","v":0},{"$f":"Input!J150*(1+vanilla3)^0.5","v":0},{"$f":"Input!K150*(1+vanilla4)^0.5","v":0},{"$f":"Input!L150*(1+vanilla5)^0.5","v":0},{"$f":"Input!M150*(1+vanilla6)^0.5","v":0},{"$f":"Input!N150*(1+vanilla7)^0.5","v":0},{"$f":"Input!O150*(1+vanilla8)^0.5","v":0},{"$f":"Input!P150*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q150*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!H151*(1+vanilla1)^0.5","v":0},{"$f":"Input!I151*(1+vanilla2)^0.5","v":0},{"$f":"Input!J151*(1+vanilla3)^0.5","v":0},{"$f":"Input!K151*(1+vanilla4)^0.5","v":0},{"$f":"Input!L151*(1+vanilla5)^0.5","v":0},{"$f":"Input!M151*(1+vanilla6)^0.5","v":0},{"$f":"Input!N151*(1+vanilla7)^0.5","v":0},{"$f":"Input!O151*(1+vanilla8)^0.5","v":0},{"$f":"Input!P151*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q151*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!H152*(1+vanilla1)^0.5","v":0},{"$f":"Input!I152*(1+vanilla2)^0.5","v":0},{"$f":"Input!J152*(1+vanilla3)^0.5","v":0},{"$f":"Input!K152*(1+vanilla4)^0.5","v":0},{"$f":"Input!L152*(1+vanilla5)^0.5","v":0},{"$f":"Input!M152*(1+vanilla6)^0.5","v":0},{"$f":"Input!N152*(1+vanilla7)^0.5","v":0},{"$f":"Input!O152*(1+vanilla8)^0.5","v":0},{"$f":"Input!P152*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q152*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!H153*(1+vanilla1)^0.5","v":0},{"$f":"Input!I153*(1+vanilla2)^0.5","v":0},{"$f":"Input!J153*(1+vanilla3)^0.5","v":0},{"$f":"Input!K153*(1+vanilla4)^0.5","v":0},{"$f":"Input!L153*(1+vanilla5)^0.5","v":0},{"$f":"Input!M153*(1+vanilla6)^0.5","v":0},{"$f":"Input!N153*(1+vanilla7)^0.5","v":0},{"$f":"Input!O153*(1+vanilla8)^0.5","v":0},{"$f":"Input!P153*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q153*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!H154*(1+vanilla1)^0.5","v":0},{"$f":"Input!I154*(1+vanilla2)^0.5","v":0},{"$f":"Input!J154*(1+vanilla3)^0.5","v":0},{"$f":"Input!K154*(1+vanilla4)^0.5","v":0},{"$f":"Input!L154*(1+vanilla5)^0.5","v":0},{"$f":"Input!M154*(1+vanilla6)^0.5","v":0},{"$f":"Input!N154*(1+vanilla7)^0.5","v":0},{"$f":"Input!O154*(1+vanilla8)^0.5","v":0},{"$f":"Input!P154*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q154*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!H155*(1+vanilla1)^0.5","v":0},{"$f":"Input!I155*(1+vanilla2)^0.5","v":0},{"$f":"Input!J155*(1+vanilla3)^0.5","v":0},{"$f":"Input!K155*(1+vanilla4)^0.5","v":0},{"$f":"Input!L155*(1+vanilla5)^0.5","v":0},{"$f":"Input!M155*(1+vanilla6)^0.5","v":0},{"$f":"Input!N155*(1+vanilla7)^0.5","v":0},{"$f":"Input!O155*(1+vanilla8)^0.5","v":0},{"$f":"Input!P155*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q155*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!H156*(1+vanilla1)^0.5","v":0},{"$f":"Input!I156*(1+vanilla2)^0.5","v":0},{"$f":"Input!J156*(1+vanilla3)^0.5","v":0},{"$f":"Input!K156*(1+vanilla4)^0.5","v":0},{"$f":"Input!L156*(1+vanilla5)^0.5","v":0},{"$f":"Input!M156*(1+vanilla6)^0.5","v":0},{"$f":"Input!N156*(1+vanilla7)^0.5","v":0},{"$f":"Input!O156*(1+vanilla8)^0.5","v":0},{"$f":"Input!P156*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q156*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!H157*(1+vanilla1)^0.5","v":0},{"$f":"Input!I157*(1+vanilla2)^0.5","v":0},{"$f":"Input!J157*(1+vanilla3)^0.5","v":0},{"$f":"Input!K157*(1+vanilla4)^0.5","v":0},{"$f":"Input!L157*(1+vanilla5)^0.5","v":0},{"$f":"Input!M157*(1+vanilla6)^0.5","v":0},{"$f":"Input!N157*(1+vanilla7)^0.5","v":0},{"$f":"Input!O157*(1+vanilla8)^0.5","v":0},{"$f":"Input!P157*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q157*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!H158*(1+vanilla1)^0.5","v":0},{"$f":"Input!I158*(1+vanilla2)^0.5","v":0},{"$f":"Input!J158*(1+vanilla3)^0.5","v":0},{"$f":"Input!K158*(1+vanilla4)^0.5","v":0},{"$f":"Input!L158*(1+vanilla5)^0.5","v":0},{"$f":"Input!M158*(1+vanilla6)^0.5","v":0},{"$f":"Input!N158*(1+vanilla7)^0.5","v":0},{"$f":"Input!O158*(1+vanilla8)^0.5","v":0},{"$f":"Input!P158*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q158*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!H159*(1+vanilla1)^0.5","v":0},{"$f":"Input!I159*(1+vanilla2)^0.5","v":0},{"$f":"Input!J159*(1+vanilla3)^0.5","v":0},{"$f":"Input!K159*(1+vanilla4)^0.5","v":0},{"$f":"Input!L159*(1+vanilla5)^0.5","v":0},{"$f":"Input!M159*(1+vanilla6)^0.5","v":0},{"$f":"Input!N159*(1+vanilla7)^0.5","v":0},{"$f":"Input!O159*(1+vanilla8)^0.5","v":0},{"$f":"Input!P159*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q159*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!H160*(1+vanilla1)^0.5","v":0},{"$f":"Input!I160*(1+vanilla2)^0.5","v":0},{"$f":"Input!J160*(1+vanilla3)^0.5","v":0},{"$f":"Input!K160*(1+vanilla4)^0.5","v":0},{"$f":"Input!L160*(1+vanilla5)^0.5","v":0},{"$f":"Input!M160*(1+vanilla6)^0.5","v":0},{"$f":"Input!N160*(1+vanilla7)^0.5","v":0},{"$f":"Input!O160*(1+vanilla8)^0.5","v":0},{"$f":"Input!P160*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q160*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!H161*(1+vanilla1)^0.5","v":0},{"$f":"Input!I161*(1+vanilla2)^0.5","v":0},{"$f":"Input!J161*(1+vanilla3)^0.5","v":0},{"$f":"Input!K161*(1+vanilla4)^0.5","v":0},{"$f":"Input!L161*(1+vanilla5)^0.5","v":0},{"$f":"Input!M161*(1+vanilla6)^0.5","v":0},{"$f":"Input!N161*(1+vanilla7)^0.5","v":0},{"$f":"Input!O161*(1+vanilla8)^0.5","v":0},{"$f":"Input!P161*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q161*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!H162*(1+vanilla1)^0.5","v":0},{"$f":"Input!I162*(1+vanilla2)^0.5","v":0},{"$f":"Input!J162*(1+vanilla3)^0.5","v":0},{"$f":"Input!K162*(1+vanilla4)^0.5","v":0},{"$f":"Input!L162*(1+vanilla5)^0.5","v":0},{"$f":"Input!M162*(1+vanilla6)^0.5","v":0},{"$f":"Input!N162*(1+vanilla7)^0.5","v":0},{"$f":"Input!O162*(1+vanilla8)^0.5","v":0},{"$f":"Input!P162*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q162*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!H163*(1+vanilla1)^0.5","v":0},{"$f":"Input!I163*(1+vanilla2)^0.5","v":0},{"$f":"Input!J163*(1+vanilla3)^0.5","v":0},{"$f":"Input!K163*(1+vanilla4)^0.5","v":0},{"$f":"Input!L163*(1+vanilla5)^0.5","v":0},{"$f":"Input!M163*(1+vanilla6)^0.5","v":0},{"$f":"Input!N163*(1+vanilla7)^0.5","v":0},{"$f":"Input!O163*(1+vanilla8)^0.5","v":0},{"$f":"Input!P163*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q163*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!H164*(1+vanilla1)^0.5","v":0},{"$f":"Input!I164*(1+vanilla2)^0.5","v":0},{"$f":"Input!J164*(1+vanilla3)^0.5","v":0},{"$f":"Input!K164*(1+vanilla4)^0.5","v":0},{"$f":"Input!L164*(1+vanilla5)^0.5","v":0},{"$f":"Input!M164*(1+vanilla6)^0.5","v":0},{"$f":"Input!N164*(1+vanilla7)^0.5","v":0},{"$f":"Input!O164*(1+vanilla8)^0.5","v":0},{"$f":"Input!P164*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q164*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!H165*(1+vanilla1)^0.5","v":0},{"$f":"Input!I165*(1+vanilla2)^0.5","v":0},{"$f":"Input!J165*(1+vanilla3)^0.5","v":0},{"$f":"Input!K165*(1+vanilla4)^0.5","v":0},{"$f":"Input!L165*(1+vanilla5)^0.5","v":0},{"$f":"Input!M165*(1+vanilla6)^0.5","v":0},{"$f":"Input!N165*(1+vanilla7)^0.5","v":0},{"$f":"Input!O165*(1+vanilla8)^0.5","v":0},{"$f":"Input!P165*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q165*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!H166*(1+vanilla1)^0.5","v":0},{"$f":"Input!I166*(1+vanilla2)^0.5","v":0},{"$f":"Input!J166*(1+vanilla3)^0.5","v":0},{"$f":"Input!K166*(1+vanilla4)^0.5","v":0},{"$f":"Input!L166*(1+vanilla5)^0.5","v":0},{"$f":"Input!M166*(1+vanilla6)^0.5","v":0},{"$f":"Input!N166*(1+vanilla7)^0.5","v":0},{"$f":"Input!O166*(1+vanilla8)^0.5","v":0},{"$f":"Input!P166*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q166*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!H167*(1+vanilla1)^0.5","v":0},{"$f":"Input!I167*(1+vanilla2)^0.5","v":0},{"$f":"Input!J167*(1+vanilla3)^0.5","v":0},{"$f":"Input!K167*(1+vanilla4)^0.5","v":0},{"$f":"Input!L167*(1+vanilla5)^0.5","v":0},{"$f":"Input!M167*(1+vanilla6)^0.5","v":0},{"$f":"Input!N167*(1+vanilla7)^0.5","v":0},{"$f":"Input!O167*(1+vanilla8)^0.5","v":0},{"$f":"Input!P167*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q167*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!H168*(1+vanilla1)^0.5","v":0},{"$f":"Input!I168*(1+vanilla2)^0.5","v":0},{"$f":"Input!J168*(1+vanilla3)^0.5","v":0},{"$f":"Input!K168*(1+vanilla4)^0.5","v":0},{"$f":"Input!L168*(1+vanilla5)^0.5","v":0},{"$f":"Input!M168*(1+vanilla6)^0.5","v":0},{"$f":"Input!N168*(1+vanilla7)^0.5","v":0},{"$f":"Input!O168*(1+vanilla8)^0.5","v":0},{"$f":"Input!P168*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q168*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!H169*(1+vanilla1)^0.5","v":0},{"$f":"Input!I169*(1+vanilla2)^0.5","v":0},{"$f":"Input!J169*(1+vanilla3)^0.5","v":0},{"$f":"Input!K169*(1+vanilla4)^0.5","v":0},{"$f":"Input!L169*(1+vanilla5)^0.5","v":0},{"$f":"Input!M169*(1+vanilla6)^0.5","v":0},{"$f":"Input!N169*(1+vanilla7)^0.5","v":0},{"$f":"Input!O169*(1+vanilla8)^0.5","v":0},{"$f":"Input!P169*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q169*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!H170*(1+vanilla1)^0.5","v":0},{"$f":"Input!I170*(1+vanilla2)^0.5","v":0},{"$f":"Input!J170*(1+vanilla3)^0.5","v":0},{"$f":"Input!K170*(1+vanilla4)^0.5","v":0},{"$f":"Input!L170*(1+vanilla5)^0.5","v":0},{"$f":"Input!M170*(1+vanilla6)^0.5","v":0},{"$f":"Input!N170*(1+vanilla7)^0.5","v":0},{"$f":"Input!O170*(1+vanilla8)^0.5","v":0},{"$f":"Input!P170*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q170*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!H171*(1+vanilla1)^0.5","v":0},{"$f":"Input!I171*(1+vanilla2)^0.5","v":0},{"$f":"Input!J171*(1+vanilla3)^0.5","v":0},{"$f":"Input!K171*(1+vanilla4)^0.5","v":0},{"$f":"Input!L171*(1+vanilla5)^0.5","v":0},{"$f":"Input!M171*(1+vanilla6)^0.5","v":0},{"$f":"Input!N171*(1+vanilla7)^0.5","v":0},{"$f":"Input!O171*(1+vanilla8)^0.5","v":0},{"$f":"Input!P171*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q171*(1+vanilla10)^0.5","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!H172*(1+vanilla1)^0.5","v":0},{"$f":"Input!I172*(1+vanilla2)^0.5","v":0},{"$f":"Input!J172*(1+vanilla3)^0.5","v":0},{"$f":"Input!K172*(1+vanilla4)^0.5","v":0},{"$f":"Input!L172*(1+vanilla5)^0.5","v":0},{"$f":"Input!M172*(1+vanilla6)^0.5","v":0},{"$f":"Input!N172*(1+vanilla7)^0.5","v":0},{"$f":"Input!O172*(1+vanilla8)^0.5","v":0},{"$f":"Input!P172*(1+vanilla9)^0.5","v":0},{"$f":"Input!Q172*(1+vanilla10)^0.5","v":0}]
[]
[null,null,"Real Actual Straight-line Depreciation",null,null,null,null,{"$f":"H56+H69+H82+H95+H108+H121+H134+H147+H160+H173+H186+H199+H212+H225+H238+H251+H264+H277+H290+H303+H316+H329+H342+H355+H368+H381+H394+H407+H420+H433","v":-30.795267431691485},{"$f":"I56+I69+I82+I95+I108+I121+I134+I147+I160+I173+I186+I199+I212+I225+I238+I251+I264+I277+I290+I303+I316+I329+I342+I355+I368+I381+I394+I407+I420+I433","v":-37.681125144118326},-42.705742614833383,-36.724619290168967,-35.178989910720141,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT40/1000,IF(H$3>A1remlife,A1value-SUM($G44:G44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife)))","v":4.2671424828228712},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AU40/1000,IF(I$3>A1remlife,A1value-SUM($G44:H44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife)))","v":4.2671424828228712},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AV40/1000,IF(J$3>A1remlife,A1value-SUM($G44:I44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife)))","v":4.2671424828228712},{"$f":"IF(K$3>A1remlife,A1value-SUM($G44:J44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":1.7763568394002505E-15},{"$f":"IF(L$3>A1remlife,A1value-SUM($G44:K44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(M$3>A1remlife,A1value-SUM($G44:L44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(N$3>A1remlife,A1value-SUM($G44:M44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(O$3>A1remlife,A1value-SUM($G44:N44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(P$3>A1remlife,A1value-SUM($G44:O44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0},{"$f":"IF(Q$3>A1remlife,A1value-SUM($G44:P44),IF(A1remlife=\"N/A\",\"n/a\",A1value/A1remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(I$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:H46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:I46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:J46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:K46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:L46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:M46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:N46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:O46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F46),(Input!$H$143*(1+vanilla1)^0.5)-SUM($H46:P46),(Input!$H$143*(1+vanilla1)^0.5)/A1stdlife))","v":0.26046202748297742}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(J$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:I47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:J47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:K47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:L47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:M47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:N47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:O47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F47),(Input!$I$143*(1+vanilla2)^0.5)-SUM($I47:P47),(Input!$I$143*(1+vanilla2)^0.5)/A1stdlife))","v":5.1995963698996644E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(K$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:J48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:K48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:L48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:M48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:N48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:O48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F48),(Input!$J$143*(1+vanilla3)^0.5)-SUM($J48:P48),(Input!$J$143*(1+vanilla3)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(L$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:K49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:L49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:M49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:N49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:O49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F49),(Input!$K$143*(1+vanilla4)^0.5)-SUM($K49:P49),(Input!$K$143*(1+vanilla4)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(M$3>(A1stdlife+$F50),(Input!$L$143*(1+vanilla5)^0.5)-SUM($L50:L50),(Input!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F50),(Input!$L$143*(1+vanilla5)^0.5)-SUM($L50:M50),(Input!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F50),(Input!$L$143*(1+vanilla5)^0.5)-SUM($L50:N50),(Input!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F50),(Input!$L$143*(1+vanilla5)^0.5)-SUM($L50:O50),(Input!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F50),(Input!$L$143*(1+vanilla5)^0.5)-SUM($L50:P50),(Input!$L$143*(1+vanilla5)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(N$3>(A1stdlife+$F51),(Input!$M$143*(1+vanilla6)^0.5)-SUM($M51:M51),(Input!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F51),(Input!$M$143*(1+vanilla6)^0.5)-SUM($M51:N51),(Input!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F51),(Input!$M$143*(1+vanilla6)^0.5)-SUM($M51:O51),(Input!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F51),(Input!$M$143*(1+vanilla6)^0.5)-SUM($M51:P51),(Input!$M$143*(1+vanilla6)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(O$3>(A1stdlife+$F52),(Input!$N$143*(1+vanilla7)^0.5)-SUM($N52:N52),(Input!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F52),(Input!$N$143*(1+vanilla7)^0.5)-SUM($N52:O52),(Input!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F52),(Input!$N$143*(1+vanilla7)^0.5)-SUM($N52:P52),(Input!$N$143*(1+vanilla7)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(P$3>(A1stdlife+$F53),(Input!$O$143*(1+vanilla8)^0.5)-SUM($O53:O53),(Input!$O$143*(1+vanilla8)^0.5)/A1stdlife))","v":0},{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F53),(Input!$O$143*(1+vanilla8)^0.5)-SUM($O53:P53),(Input!$O$143*(1+vanilla8)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A1stdlife=\"n/a\",\"n/a\",IF(Q$3>(A1stdlife+$F54),(Input!$P$143*(1+vanilla9)^0.5)-SUM($P54:P54),(Input!$P$143*(1+vanilla9)^0.5)/A1stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT40:AT41)/1000,-SUM(H44:H55))","v":-5.0485285652718028},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU40:AU41)/1000,-SUM(I44:I55))","v":-6.0898944662157195},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV40:AV41)/1000,-SUM(J44:J55))","v":-6.3498742847107019},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW40:AW41)/1000,-SUM(K44:K55))","v":-9.6683989103982159E-16},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX40:AX41)/1000,-SUM(L44:L55))","v":0},0,0,0,0,0]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT43/1000,IF(H$3>A2remlife,A2value-SUM($G57:G57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife)))","v":0.60964998226469624},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AU43/1000,IF(I$3>A2remlife,A2value-SUM($G57:H57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife)))","v":0.60964998226469624},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AV43/1000,IF(J$3>A2remlife,A2value-SUM($G57:I57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife)))","v":0.60964998226469624},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AW43/1000,IF(K$3>A2remlife,A2value-SUM($G57:J57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AX43/1000,IF(L$3>A2remlife,A2value-SUM($G57:K57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife)))","v":0},{"$f":"IF(M$3>A2remlife,A2value-SUM($G57:L57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(N$3>A2remlife,A2value-SUM($G57:M57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(O$3>A2remlife,A2value-SUM($G57:N57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(P$3>A2remlife,A2value-SUM($G57:O57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0},{"$f":"IF(Q$3>A2remlife,A2value-SUM($G57:P57),IF(A2remlife=\"N/A\",\"n/a\",A2value/A2remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(I$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:H59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:I59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:J59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:K59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:L59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:M59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:N59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:O59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F59),(Input!$H$144*(1+vanilla1)^0.5)-SUM($H59:P59),(Input!$H$144*(1+vanilla1)^0.5)/A2stdlife))","v":0.11464241567224456}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(J$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:I60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:J60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:K60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:L60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:M60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:N60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:O60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F60),(Input!$I$144*(1+vanilla2)^0.5)-SUM($I60:P60),(Input!$I$144*(1+vanilla2)^0.5)/A2stdlife))","v":8.1042216318840579E-2}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(K$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:J61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:K61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:L61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:M61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:N61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:O61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F61),(Input!$J$144*(1+vanilla3)^0.5)-SUM($J61:P61),(Input!$J$144*(1+vanilla3)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(L$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:K62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:L62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:M62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:N62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:O62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F62),(Input!$K$144*(1+vanilla4)^0.5)-SUM($K62:P62),(Input!$K$144*(1+vanilla4)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(M$3>(A2stdlife+$F63),(Input!$L$144*(1+vanilla5)^0.5)-SUM($L63:L63),(Input!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F63),(Input!$L$144*(1+vanilla5)^0.5)-SUM($L63:M63),(Input!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F63),(Input!$L$144*(1+vanilla5)^0.5)-SUM($L63:N63),(Input!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F63),(Input!$L$144*(1+vanilla5)^0.5)-SUM($L63:O63),(Input!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F63),(Input!$L$144*(1+vanilla5)^0.5)-SUM($L63:P63),(Input!$L$144*(1+vanilla5)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(N$3>(A2stdlife+$F64),(Input!$M$144*(1+vanilla6)^0.5)-SUM($M64:M64),(Input!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F64),(Input!$M$144*(1+vanilla6)^0.5)-SUM($M64:N64),(Input!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F64),(Input!$M$144*(1+vanilla6)^0.5)-SUM($M64:O64),(Input!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F64),(Input!$M$144*(1+vanilla6)^0.5)-SUM($M64:P64),(Input!$M$144*(1+vanilla6)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(O$3>(A2stdlife+$F65),(Input!$N$144*(1+vanilla7)^0.5)-SUM($N65:N65),(Input!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F65),(Input!$N$144*(1+vanilla7)^0.5)-SUM($N65:O65),(Input!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F65),(Input!$N$144*(1+vanilla7)^0.5)-SUM($N65:P65),(Input!$N$144*(1+vanilla7)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(P$3>(A2stdlife+$F66),(Input!$O$144*(1+vanilla8)^0.5)-SUM($O66:O66),(Input!$O$144*(1+vanilla8)^0.5)/A2stdlife))","v":0},{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F66),(Input!$O$144*(1+vanilla8)^0.5)-SUM($O66:P66),(Input!$O$144*(1+vanilla8)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A2stdlife=\"n/a\",\"n/a\",IF(Q$3>(A2stdlife+$F67),(Input!$P$144*(1+vanilla9)^0.5)-SUM($P67:P67),(Input!$P$144*(1+vanilla9)^0.5)/A2stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT43:AT44)/1000,-SUM(H57:H68))","v":-0.95357722928143007},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU43:AU44)/1000,-SUM(I57:I68))","v":-1.7027155578923667},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV43:AV44)/1000,-SUM(J57:J68))","v":-2.1079266394865699},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW43:AW44)/1000,-SUM(K57:K68))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX43:AX44)/1000,-SUM(L57:L68))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AY43:AY44)/1000,-SUM(M57:M68))","v":0},{"$f":"IF(Input!N173>0, -SUM(N57:N68), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O57:O68), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P57:P68), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q57:Q68), 0)","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT46/1000,IF(H$3>A3remlife,A3value-SUM($G70:G70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife)))","v":1.8098686263358783},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AU46/1000,IF(I$3>A3remlife,A3value-SUM($G70:H70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife)))","v":1.8098686263358783},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AV46/1000,IF(J$3>A3remlife,A3value-SUM($G70:I70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife)))","v":1.8098686263358783},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AW46/1000,IF(K$3>A3remlife,A3value-SUM($G70:J70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife)))","v":1.8098686263358783},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AX46/1000,IF(L$3>A3remlife,A3value-SUM($G70:K70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife)))","v":1.8098686263358783},{"$f":"IF(M$3>A3remlife,A3value-SUM($G70:L70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.7206808703689569},{"$f":"IF(N$3>A3remlife,A3value-SUM($G70:M70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.7206808703689569},{"$f":"IF(O$3>A3remlife,A3value-SUM($G70:N70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.7206808703689569},{"$f":"IF(P$3>A3remlife,A3value-SUM($G70:O70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.7206808703689569},{"$f":"IF(Q$3>A3remlife,A3value-SUM($G70:P70),IF(A3remlife=\"N/A\",\"n/a\",A3value/A3remlife))","v":1.7206808703689569}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(I$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:H72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:I72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:J72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:K72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:L72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:M72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:N72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:O72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F72),(Input!$H$145*(1+vanilla1)^0.5)-SUM($H72:P72),(Input!$H$145*(1+vanilla1)^0.5)/A3stdlife))","v":2.7612848716607106}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(J$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:I73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:J73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:K73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:L73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:M73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:N73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:O73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F73),(Input!$I$145*(1+vanilla2)^0.5)-SUM($I73:P73),(Input!$I$145*(1+vanilla2)^0.5)/A3stdlife))","v":3.1156289839955407}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(K$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:J74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:K74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:L74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:M74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:N74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:O74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F74),(Input!$J$145*(1+vanilla3)^0.5)-SUM($J74:P74),(Input!$J$145*(1+vanilla3)^0.5)/A3stdlife))","v":3.4246911302164604}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(L$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:K75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:L75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:M75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:N75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:O75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F75),(Input!$K$145*(1+vanilla4)^0.5)-SUM($K75:P75),(Input!$K$145*(1+vanilla4)^0.5)/A3stdlife))","v":1.4760021142591895}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(M$3>(A3stdlife+$F76),(Input!$L$145*(1+vanilla5)^0.5)-SUM($L76:L76),(Input!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":0.13804753572681364},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F76),(Input!$L$145*(1+vanilla5)^0.5)-SUM($L76:M76),(Input!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":0.13804753572681364},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F76),(Input!$L$145*(1+vanilla5)^0.5)-SUM($L76:N76),(Input!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":0.13804753572681364},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F76),(Input!$L$145*(1+vanilla5)^0.5)-SUM($L76:O76),(Input!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":0.13804753572681364},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F76),(Input!$L$145*(1+vanilla5)^0.5)-SUM($L76:P76),(Input!$L$145*(1+vanilla5)^0.5)/A3stdlife))","v":0.13804753572681364}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(N$3>(A3stdlife+$F77),(Input!$M$145*(1+vanilla6)^0.5)-SUM($M77:M77),(Input!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F77),(Input!$M$145*(1+vanilla6)^0.5)-SUM($M77:N77),(Input!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F77),(Input!$M$145*(1+vanilla6)^0.5)-SUM($M77:O77),(Input!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F77),(Input!$M$145*(1+vanilla6)^0.5)-SUM($M77:P77),(Input!$M$145*(1+vanilla6)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(O$3>(A3stdlife+$F78),(Input!$N$145*(1+vanilla7)^0.5)-SUM($N78:N78),(Input!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F78),(Input!$N$145*(1+vanilla7)^0.5)-SUM($N78:O78),(Input!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F78),(Input!$N$145*(1+vanilla7)^0.5)-SUM($N78:P78),(Input!$N$145*(1+vanilla7)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(P$3>(A3stdlife+$F79),(Input!$O$145*(1+vanilla8)^0.5)-SUM($O79:O79),(Input!$O$145*(1+vanilla8)^0.5)/A3stdlife))","v":0},{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F79),(Input!$O$145*(1+vanilla8)^0.5)-SUM($O79:P79),(Input!$O$145*(1+vanilla8)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A3stdlife=\"n/a\",\"n/a\",IF(Q$3>(A3stdlife+$F80),(Input!$P$145*(1+vanilla9)^0.5)-SUM($P80:P80),(Input!$P$145*(1+vanilla9)^0.5)/A3stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT46:AT47)/1000,-SUM(H70:H81))","v":-3.1905110621662334},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU46:AU47)/1000,-SUM(I70:I81))","v":-6.1289679899943597},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV46:AV47)/1000,-SUM(J70:J81))","v":-9.3991279125348921},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW46:AW47)/1000,-SUM(K70:K81))","v":-11.849474342211094},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX46:AX47)/1000,-SUM(L70:L81))","v":-12.65649910378367},{"$f":"IF(Input!M173>0, -SUM(M70:M81), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N70:N81), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O70:O81), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P70:P81), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q70:Q81), 0)","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT49/1000,IF(H$3>A4remlife,A4value-SUM($G83:G83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife)))","v":15.833724204550723},{"$f":"IF(I$3>A4remlife,A4value-SUM($G83:H83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(J$3>A4remlife,A4value-SUM($G83:I83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(K$3>A4remlife,A4value-SUM($G83:J83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(L$3>A4remlife,A4value-SUM($G83:K83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(M$3>A4remlife,A4value-SUM($G83:L83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(N$3>A4remlife,A4value-SUM($G83:M83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":12.859692119010647},{"$f":"IF(O$3>A4remlife,A4value-SUM($G83:N83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":-2.9740320855400739},{"$f":"IF(P$3>A4remlife,A4value-SUM($G83:O83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0},{"$f":"IF(Q$3>A4remlife,A4value-SUM($G83:P83),IF(A4remlife=\"N/A\",\"n/a\",A4value/A4remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(I$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:H85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:I85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:J85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:K85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:L85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:M85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:N85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":1.1649585544406889},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:O85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":-1.7763568394002505E-15},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F85),(Input!$H$146*(1+vanilla1)^0.5)-SUM($H85:P85),(Input!$H$146*(1+vanilla1)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(J$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:I86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:J86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:K86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:L86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:M86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:N86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:O86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.0705757577400861},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F86),(Input!$I$146*(1+vanilla2)^0.5)-SUM($I86:P86),(Input!$I$146*(1+vanilla2)^0.5)/A4stdlife))","v":1.7763568394002505E-15}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(K$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:J87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:K87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:L87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:M87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:N87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:O87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F87),(Input!$J$146*(1+vanilla3)^0.5)-SUM($J87:P87),(Input!$J$146*(1+vanilla3)^0.5)/A4stdlife))","v":0.23014589202847935}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(L$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:K88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:L88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:M88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:N88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:O88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F88),(Input!$K$146*(1+vanilla4)^0.5)-SUM($K88:P88),(Input!$K$146*(1+vanilla4)^0.5)/A4stdlife))","v":0.52074080648184995}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(M$3>(A4stdlife+$F89),(Input!$L$146*(1+vanilla5)^0.5)-SUM($L89:L89),(Input!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":0.53981030478465519},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F89),(Input!$L$146*(1+vanilla5)^0.5)-SUM($L89:M89),(Input!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":0.53981030478465519},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F89),(Input!$L$146*(1+vanilla5)^0.5)-SUM($L89:N89),(Input!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":0.53981030478465519},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F89),(Input!$L$146*(1+vanilla5)^0.5)-SUM($L89:O89),(Input!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":0.53981030478465519},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F89),(Input!$L$146*(1+vanilla5)^0.5)-SUM($L89:P89),(Input!$L$146*(1+vanilla5)^0.5)/A4stdlife))","v":0.53981030478465519}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(N$3>(A4stdlife+$F90),(Input!$M$146*(1+vanilla6)^0.5)-SUM($M90:M90),(Input!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F90),(Input!$M$146*(1+vanilla6)^0.5)-SUM($M90:N90),(Input!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F90),(Input!$M$146*(1+vanilla6)^0.5)-SUM($M90:O90),(Input!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F90),(Input!$M$146*(1+vanilla6)^0.5)-SUM($M90:P90),(Input!$M$146*(1+vanilla6)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(O$3>(A4stdlife+$F91),(Input!$N$146*(1+vanilla7)^0.5)-SUM($N91:N91),(Input!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F91),(Input!$N$146*(1+vanilla7)^0.5)-SUM($N91:O91),(Input!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F91),(Input!$N$146*(1+vanilla7)^0.5)-SUM($N91:P91),(Input!$N$146*(1+vanilla7)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(P$3>(A4stdlife+$F92),(Input!$O$146*(1+vanilla8)^0.5)-SUM($O92:O92),(Input!$O$146*(1+vanilla8)^0.5)/A4stdlife))","v":0},{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F92),(Input!$O$146*(1+vanilla8)^0.5)-SUM($O92:P92),(Input!$O$146*(1+vanilla8)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A4stdlife=\"n/a\",\"n/a\",IF(Q$3>(A4stdlife+$F93),(Input!$P$146*(1+vanilla9)^0.5)-SUM($P93:P93),(Input!$P$146*(1+vanilla9)^0.5)/A4stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT49:AT50)/1000,-SUM(H83:H94))","v":-16.416203481771067},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU49:AU50)/1000,-SUM(I83:I94))","v":-17.471955551079077},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV49:AV50)/1000,-SUM(J83:J94))","v":-18.122316366920298},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW49:AW50)/1000,-SUM(K83:K94))","v":-18.497759686671074},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX49:AX50)/1000,-SUM(L83:L94))","v":-18.174946714201219},{"$f":"IF(Input!M173>0, -SUM(M83:M94), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N83:N94), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O83:O94), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P83:P94), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q83:Q94), 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT52/1000,IF(H$3>A5remlife,A5value-SUM($G96:G96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AU52/1000,IF(I$3>A5remlife,A5value-SUM($G96:H96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AV52/1000,IF(J$3>A5remlife,A5value-SUM($G96:I96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AW52/1000,IF(K$3>A5remlife,A5value-SUM($G96:J96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AX52/1000,IF(L$3>A5remlife,A5value-SUM($G96:K96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife)))","v":0},{"$f":"IF(M$3>A5remlife,A5value-SUM($G96:L96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(N$3>A5remlife,A5value-SUM($G96:M96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(O$3>A5remlife,A5value-SUM($G96:N96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(P$3>A5remlife,A5value-SUM($G96:O96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0},{"$f":"IF(Q$3>A5remlife,A5value-SUM($G96:P96),IF(A5remlife=\"N/A\",\"n/a\",A5value/A5remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(I$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:H98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:I98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:J98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:K98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:L98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:M98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:N98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0.31633113785673067},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:O98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F98),(Input!$H$147*(1+vanilla1)^0.5)-SUM($H98:P98),(Input!$H$147*(1+vanilla1)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(J$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:I99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:J99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:K99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:L99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:M99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:N99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:O99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":5.62320444720497E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F99),(Input!$I$147*(1+vanilla2)^0.5)-SUM($I99:P99),(Input!$I$147*(1+vanilla2)^0.5)/A5stdlife))","v":-5.5511151231257827E-17}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(K$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:J100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:K100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:L100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:M100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:N100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:O100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F100),(Input!$J$147*(1+vanilla3)^0.5)-SUM($J100:P100),(Input!$J$147*(1+vanilla3)^0.5)/A5stdlife))","v":0.13890745007554578}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(L$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:K101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:L101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:M101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:N101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:O101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F101),(Input!$K$147*(1+vanilla4)^0.5)-SUM($K101:P101),(Input!$K$147*(1+vanilla4)^0.5)/A5stdlife))","v":0.138924604385609}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(M$3>(A5stdlife+$F102),(Input!$L$147*(1+vanilla5)^0.5)-SUM($L102:L102),(Input!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":2.9467405295208277E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F102),(Input!$L$147*(1+vanilla5)^0.5)-SUM($L102:M102),(Input!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":2.9467405295208277E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F102),(Input!$L$147*(1+vanilla5)^0.5)-SUM($L102:N102),(Input!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":2.9467405295208277E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F102),(Input!$L$147*(1+vanilla5)^0.5)-SUM($L102:O102),(Input!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":2.9467405295208277E-2},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F102),(Input!$L$147*(1+vanilla5)^0.5)-SUM($L102:P102),(Input!$L$147*(1+vanilla5)^0.5)/A5stdlife))","v":2.9467405295208277E-2}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(N$3>(A5stdlife+$F103),(Input!$M$147*(1+vanilla6)^0.5)-SUM($M103:M103),(Input!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F103),(Input!$M$147*(1+vanilla6)^0.5)-SUM($M103:N103),(Input!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F103),(Input!$M$147*(1+vanilla6)^0.5)-SUM($M103:O103),(Input!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F103),(Input!$M$147*(1+vanilla6)^0.5)-SUM($M103:P103),(Input!$M$147*(1+vanilla6)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(O$3>(A5stdlife+$F104),(Input!$N$147*(1+vanilla7)^0.5)-SUM($N104:N104),(Input!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F104),(Input!$N$147*(1+vanilla7)^0.5)-SUM($N104:O104),(Input!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F104),(Input!$N$147*(1+vanilla7)^0.5)-SUM($N104:P104),(Input!$N$147*(1+vanilla7)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(P$3>(A5stdlife+$F105),(Input!$O$147*(1+vanilla8)^0.5)-SUM($O105:O105),(Input!$O$147*(1+vanilla8)^0.5)/A5stdlife))","v":0},{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F105),(Input!$O$147*(1+vanilla8)^0.5)-SUM($O105:P105),(Input!$O$147*(1+vanilla8)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A5stdlife=\"n/a\",\"n/a\",IF(Q$3>(A5stdlife+$F106),(Input!$P$147*(1+vanilla9)^0.5)-SUM($P106:P106),(Input!$P$147*(1+vanilla9)^0.5)/A5stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT52:AT53)/1000,-SUM(H96:H107))","v":-0.15816556892836531},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU52:AU53)/1000,-SUM(I96:I107))","v":-0.3444471600927555},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV52:AV53)/1000,-SUM(J96:J107))","v":-0.44201690190850013},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW52:AW53)/1000,-SUM(K96:K107))","v":-0.58093291822229698},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX52:AX53)/1000,-SUM(L96:L107))","v":-0.66512891644612315},{"$f":"IF(Input!M173>0, -SUM(M96:M107), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N96:N107), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O96:O107), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P96:P107), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q96:Q107), 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,"Opening RAB",null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AT55/1000,IF(H$3>A6remlife,A6value-SUM($G109:G109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AU55/1000,IF(I$3>A6remlife,A6value-SUM($G109:H109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AV55/1000,IF(J$3>A6remlife,A6value-SUM($G109:I109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AW55/1000,IF(K$3>A6remlife,A6value-SUM($G109:J109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife)))","v":0},{"$f":"IF('AMI RAB'!$AQ$2=1,'AMI RAB'!AX55/1000,IF(L$3>A6remlife,A6value-SUM($G109:K109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife)))","v":0},{"$f":"IF(M$3>A6remlife,A6value-SUM($G109:L109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":2.5931853680032693},{"$f":"IF(N$3>A6remlife,A6value-SUM($G109:M109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":2.5931853680032693},{"$f":"IF(O$3>A6remlife,A6value-SUM($G109:N109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":12.965926840016348},{"$f":"IF(P$3>A6remlife,A6value-SUM($G109:O109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0},{"$f":"IF(Q$3>A6remlife,A6value-SUM($G109:P109),IF(A6remlife=\"N/A\",\"n/a\",A6value/A6remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(I$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:H111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:I111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:J111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:K111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:L111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:M111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:N111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":1.466300314231308},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:O111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F111),(Input!$H$148*(1+vanilla1)^0.5)-SUM($H111:P111),(Input!$H$148*(1+vanilla1)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(J$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:I112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:J112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:K112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:L112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:M112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:N112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:O112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":0.36342547491161004},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F112),(Input!$I$148*(1+vanilla2)^0.5)-SUM($I112:P112),(Input!$I$148*(1+vanilla2)^0.5)/A6stdlife))","v":4.4408920985006262E-16}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(K$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:J113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:K113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:L113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:M113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:N113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:O113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F113),(Input!$J$148*(1+vanilla3)^0.5)-SUM($J113:P113),(Input!$J$148*(1+vanilla3)^0.5)/A6stdlife))","v":0.31924673103326601}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(L$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:K114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:L114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:M114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:N114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:O114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F114),(Input!$K$148*(1+vanilla4)^0.5)-SUM($K114:P114),(Input!$K$148*(1+vanilla4)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(M$3>(A6stdlife+$F115),(Input!$L$148*(1+vanilla5)^0.5)-SUM($L115:L115),(Input!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F115),(Input!$L$148*(1+vanilla5)^0.5)-SUM($L115:M115),(Input!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F115),(Input!$L$148*(1+vanilla5)^0.5)-SUM($L115:N115),(Input!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F115),(Input!$L$148*(1+vanilla5)^0.5)-SUM($L115:O115),(Input!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F115),(Input!$L$148*(1+vanilla5)^0.5)-SUM($L115:P115),(Input!$L$148*(1+vanilla5)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(N$3>(A6stdlife+$F116),(Input!$M$148*(1+vanilla6)^0.5)-SUM($M116:M116),(Input!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F116),(Input!$M$148*(1+vanilla6)^0.5)-SUM($M116:N116),(Input!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F116),(Input!$M$148*(1+vanilla6)^0.5)-SUM($M116:O116),(Input!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F116),(Input!$M$148*(1+vanilla6)^0.5)-SUM($M116:P116),(Input!$M$148*(1+vanilla6)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(O$3>(A6stdlife+$F117),(Input!$N$148*(1+vanilla7)^0.5)-SUM($N117:N117),(Input!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F117),(Input!$N$148*(1+vanilla7)^0.5)-SUM($N117:O117),(Input!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F117),(Input!$N$148*(1+vanilla7)^0.5)-SUM($N117:P117),(Input!$N$148*(1+vanilla7)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(P$3>(A6stdlife+$F118),(Input!$O$148*(1+vanilla8)^0.5)-SUM($O118:O118),(Input!$O$148*(1+vanilla8)^0.5)/A6stdlife))","v":0},{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F118),(Input!$O$148*(1+vanilla8)^0.5)-SUM($O118:P118),(Input!$O$148*(1+vanilla8)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A6stdlife=\"n/a\",\"n/a\",IF(Q$3>(A6stdlife+$F119),(Input!$P$148*(1+vanilla9)^0.5)-SUM($P119:P119),(Input!$P$148*(1+vanilla9)^0.5)/A6stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AT56:AT57)/1000,-SUM(H109:H120))","v":-5.0282815242725878},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AU56:AU57)/1000,-SUM(I109:I120))","v":-5.9431444188440468},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AV56:AV57)/1000,-SUM(J109:J120))","v":-6.2844805092724094},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AW56:AW57)/1000,-SUM(K109:K120))","v":-5.7964523430645043},{"$f":"IF('AMI RAB'!$AQ$2=1,-SUM('AMI RAB'!AX56:AX57)/1000,-SUM(L109:L120))","v":-3.6824151762891297},{"$f":"IF(Input!M173>0, -SUM(M109:M120), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N109:N120), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O109:O120), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P109:P120), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q109:Q120), 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A7remlife,A7value-SUM($G122:G122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(I$3>A7remlife,A7value-SUM($G122:H122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(J$3>A7remlife,A7value-SUM($G122:I122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(K$3>A7remlife,A7value-SUM($G122:J122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(L$3>A7remlife,A7value-SUM($G122:K122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(M$3>A7remlife,A7value-SUM($G122:L122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(N$3>A7remlife,A7value-SUM($G122:M122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(O$3>A7remlife,A7value-SUM($G122:N122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(P$3>A7remlife,A7value-SUM($G122:O122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0},{"$f":"IF(Q$3>A7remlife,A7value-SUM($G122:P122),IF(A7remlife=\"N/A\",\"n/a\",A7value/A7remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(I$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:H124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:I124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:J124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:K124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:L124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:M124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:N124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:O124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F124),(Input!$H$149*(1+vanilla1)^0.5)-SUM($H124:P124),(Input!$H$149*(1+vanilla1)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(J$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:I125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:J125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:K125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:L125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:M125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:N125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:O125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F125),(Input!$I$149*(1+vanilla2)^0.5)-SUM($I125:P125),(Input!$I$149*(1+vanilla2)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(K$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:J126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:K126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:L126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:M126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:N126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:O126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F126),(Input!$J$149*(1+vanilla3)^0.5)-SUM($J126:P126),(Input!$J$149*(1+vanilla3)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(L$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:K127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:L127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:M127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:N127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:O127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F127),(Input!$K$149*(1+vanilla4)^0.5)-SUM($K127:P127),(Input!$K$149*(1+vanilla4)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(M$3>(A7stdlife+$F128),(Input!$L$149*(1+vanilla5)^0.5)-SUM($L128:L128),(Input!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F128),(Input!$L$149*(1+vanilla5)^0.5)-SUM($L128:M128),(Input!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F128),(Input!$L$149*(1+vanilla5)^0.5)-SUM($L128:N128),(Input!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F128),(Input!$L$149*(1+vanilla5)^0.5)-SUM($L128:O128),(Input!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F128),(Input!$L$149*(1+vanilla5)^0.5)-SUM($L128:P128),(Input!$L$149*(1+vanilla5)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(N$3>(A7stdlife+$F129),(Input!$M$149*(1+vanilla6)^0.5)-SUM($M129:M129),(Input!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F129),(Input!$M$149*(1+vanilla6)^0.5)-SUM($M129:N129),(Input!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F129),(Input!$M$149*(1+vanilla6)^0.5)-SUM($M129:O129),(Input!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F129),(Input!$M$149*(1+vanilla6)^0.5)-SUM($M129:P129),(Input!$M$149*(1+vanilla6)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(O$3>(A7stdlife+$F130),(Input!$N$149*(1+vanilla7)^0.5)-SUM($N130:N130),(Input!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F130),(Input!$N$149*(1+vanilla7)^0.5)-SUM($N130:O130),(Input!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F130),(Input!$N$149*(1+vanilla7)^0.5)-SUM($N130:P130),(Input!$N$149*(1+vanilla7)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(P$3>(A7stdlife+$F131),(Input!$O$149*(1+vanilla8)^0.5)-SUM($O131:O131),(Input!$O$149*(1+vanilla8)^0.5)/A7stdlife))","v":0},{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F131),(Input!$O$149*(1+vanilla8)^0.5)-SUM($O131:P131),(Input!$O$149*(1+vanilla8)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7stdlife=\"n/a\",\"n/a\",IF(Q$3>(A7stdlife+$F132),(Input!$P$149*(1+vanilla9)^0.5)-SUM($P132:P132),(Input!$P$149*(1+vanilla9)^0.5)/A7stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"-SUM(H122:H133)","v":0},{"$f":"-SUM(I122:I133)","v":0},{"$f":"-SUM(J122:J133)","v":0},{"$f":"-SUM(K122:K133)","v":0},{"$f":"-SUM(L122:L133)","v":0},{"$f":"IF(Input!M173>0, -SUM(M122:M133), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N122:N133), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O122:O133), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P122:P133), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q122:Q133), 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A8remlife,A8value-SUM($G135:G135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(I$3>A8remlife,A8value-SUM($G135:H135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(J$3>A8remlife,A8value-SUM($G135:I135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(K$3>A8remlife,A8value-SUM($G135:J135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(L$3>A8remlife,A8value-SUM($G135:K135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(M$3>A8remlife,A8value-SUM($G135:L135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(N$3>A8remlife,A8value-SUM($G135:M135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(O$3>A8remlife,A8value-SUM($G135:N135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(P$3>A8remlife,A8value-SUM($G135:O135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0},{"$f":"IF(Q$3>A8remlife,A8value-SUM($G135:P135),IF(A8remlife=\"N/A\",\"n/a\",A8value/A8remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(I$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:H137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:I137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:J137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:K137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:L137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:M137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:N137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:O137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F137),(Input!$H$150*(1+vanilla1)^0.5)-SUM($H137:P137),(Input!$H$150*(1+vanilla1)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(J$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:I138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:J138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:K138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:L138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:M138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:N138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:O138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F138),(Input!$I$150*(1+vanilla2)^0.5)-SUM($I138:P138),(Input!$I$150*(1+vanilla2)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(K$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:J139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:K139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:L139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:M139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:N139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:O139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F139),(Input!$J$150*(1+vanilla3)^0.5)-SUM($J139:P139),(Input!$J$150*(1+vanilla3)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(L$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:K140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:L140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:M140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:N140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:O140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F140),(Input!$K$150*(1+vanilla4)^0.5)-SUM($K140:P140),(Input!$K$150*(1+vanilla4)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(M$3>(A8stdlife+$F141),(Input!$L$150*(1+vanilla5)^0.5)-SUM($L141:L141),(Input!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F141),(Input!$L$150*(1+vanilla5)^0.5)-SUM($L141:M141),(Input!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F141),(Input!$L$150*(1+vanilla5)^0.5)-SUM($L141:N141),(Input!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F141),(Input!$L$150*(1+vanilla5)^0.5)-SUM($L141:O141),(Input!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F141),(Input!$L$150*(1+vanilla5)^0.5)-SUM($L141:P141),(Input!$L$150*(1+vanilla5)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(N$3>(A8stdlife+$F142),(Input!$M$150*(1+vanilla6)^0.5)-SUM($M142:M142),(Input!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F142),(Input!$M$150*(1+vanilla6)^0.5)-SUM($M142:N142),(Input!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F142),(Input!$M$150*(1+vanilla6)^0.5)-SUM($M142:O142),(Input!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F142),(Input!$M$150*(1+vanilla6)^0.5)-SUM($M142:P142),(Input!$M$150*(1+vanilla6)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(O$3>(A8stdlife+$F143),(Input!$N$150*(1+vanilla7)^0.5)-SUM($N143:N143),(Input!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F143),(Input!$N$150*(1+vanilla7)^0.5)-SUM($N143:O143),(Input!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F143),(Input!$N$150*(1+vanilla7)^0.5)-SUM($N143:P143),(Input!$N$150*(1+vanilla7)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(P$3>(A8stdlife+$F144),(Input!$O$150*(1+vanilla8)^0.5)-SUM($O144:O144),(Input!$O$150*(1+vanilla8)^0.5)/A8stdlife))","v":0},{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F144),(Input!$O$150*(1+vanilla8)^0.5)-SUM($O144:P144),(Input!$O$150*(1+vanilla8)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8stdlife=\"n/a\",\"n/a\",IF(Q$3>(A8stdlife+$F145),(Input!$P$150*(1+vanilla9)^0.5)-SUM($P145:P145),(Input!$P$150*(1+vanilla9)^0.5)/A8stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"-SUM(H135:H146)","v":0},{"$f":"-SUM(I135:I146)","v":0},{"$f":"-SUM(J135:J146)","v":0},{"$f":"-SUM(K135:K146)","v":0},{"$f":"-SUM(L135:L146)","v":0},{"$f":"IF(Input!M173>0, -SUM(M135:M146), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N135:N146), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O135:O146), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P135:P146), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q135:Q146), 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A9remlife,A9value-SUM($G148:G148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(I$3>A9remlife,A9value-SUM($G148:H148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(J$3>A9remlife,A9value-SUM($G148:I148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(K$3>A9remlife,A9value-SUM($G148:J148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(L$3>A9remlife,A9value-SUM($G148:K148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(M$3>A9remlife,A9value-SUM($G148:L148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(N$3>A9remlife,A9value-SUM($G148:M148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(O$3>A9remlife,A9value-SUM($G148:N148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(P$3>A9remlife,A9value-SUM($G148:O148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0},{"$f":"IF(Q$3>A9remlife,A9value-SUM($G148:P148),IF(A9remlife=\"N/A\",\"n/a\",A9value/A9remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(I$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:H150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:I150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:J150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:K150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:L150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:M150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:N150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:O150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F150),(Input!$H$151*(1+vanilla1)^0.5)-SUM($H150:P150),(Input!$H$151*(1+vanilla1)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(J$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:I151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:J151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:K151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:L151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:M151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:N151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:O151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F151),(Input!$I$151*(1+vanilla2)^0.5)-SUM($I151:P151),(Input!$I$151*(1+vanilla2)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(K$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:J152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:K152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:L152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:M152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:N152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:O152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F152),(Input!$J$151*(1+vanilla3)^0.5)-SUM($J152:P152),(Input!$J$151*(1+vanilla3)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(L$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:K153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:L153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:M153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:N153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:O153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F153),(Input!$K$151*(1+vanilla4)^0.5)-SUM($K153:P153),(Input!$K$151*(1+vanilla4)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(M$3>(A9stdlife+$F154),(Input!$L$151*(1+vanilla5)^0.5)-SUM($L154:L154),(Input!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F154),(Input!$L$151*(1+vanilla5)^0.5)-SUM($L154:M154),(Input!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F154),(Input!$L$151*(1+vanilla5)^0.5)-SUM($L154:N154),(Input!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F154),(Input!$L$151*(1+vanilla5)^0.5)-SUM($L154:O154),(Input!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F154),(Input!$L$151*(1+vanilla5)^0.5)-SUM($L154:P154),(Input!$L$151*(1+vanilla5)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(N$3>(A9stdlife+$F155),(Input!$M$151*(1+vanilla6)^0.5)-SUM($M155:M155),(Input!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F155),(Input!$M$151*(1+vanilla6)^0.5)-SUM($M155:N155),(Input!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F155),(Input!$M$151*(1+vanilla6)^0.5)-SUM($M155:O155),(Input!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F155),(Input!$M$151*(1+vanilla6)^0.5)-SUM($M155:P155),(Input!$M$151*(1+vanilla6)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(O$3>(A9stdlife+$F156),(Input!$N$151*(1+vanilla7)^0.5)-SUM($N156:N156),(Input!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F156),(Input!$N$151*(1+vanilla7)^0.5)-SUM($N156:O156),(Input!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F156),(Input!$N$151*(1+vanilla7)^0.5)-SUM($N156:P156),(Input!$N$151*(1+vanilla7)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(P$3>(A9stdlife+$F157),(Input!$O$151*(1+vanilla8)^0.5)-SUM($O157:O157),(Input!$O$151*(1+vanilla8)^0.5)/A9stdlife))","v":0},{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F157),(Input!$O$151*(1+vanilla8)^0.5)-SUM($O157:P157),(Input!$O$151*(1+vanilla8)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9stdlife=\"n/a\",\"n/a\",IF(Q$3>(A9stdlife+$F158),(Input!$P$151*(1+vanilla9)^0.5)-SUM($P158:P158),(Input!$P$151*(1+vanilla9)^0.5)/A9stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"-SUM(H148:H159)","v":0},{"$f":"-SUM(I148:I159)","v":0},{"$f":"-SUM(J148:J159)","v":0},{"$f":"-SUM(K148:K159)","v":0},{"$f":"-SUM(L148:L159)","v":0},{"$f":"IF(Input!M173>0, -SUM(M148:M159), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N148:N159), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O148:O159), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P148:P159), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q148:Q159), 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A10remlife,A10value-SUM($G161:G161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(I$3>A10remlife,A10value-SUM($G161:H161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(J$3>A10remlife,A10value-SUM($G161:I161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(K$3>A10remlife,A10value-SUM($G161:J161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(L$3>A10remlife,A10value-SUM($G161:K161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(M$3>A10remlife,A10value-SUM($G161:L161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(N$3>A10remlife,A10value-SUM($G161:M161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(O$3>A10remlife,A10value-SUM($G161:N161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(P$3>A10remlife,A10value-SUM($G161:O161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0},{"$f":"IF(Q$3>A10remlife,A10value-SUM($G161:P161),IF(A10remlife=\"N/A\",\"n/a\",A10value/A10remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(I$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:H163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:I163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:J163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:K163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:L163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:M163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:N163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:O163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F163),(Input!$H$152*(1+vanilla1)^0.5)-SUM($H163:P163),(Input!$H$152*(1+vanilla1)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(J$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:I164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:J164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:K164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:L164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:M164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:N164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:O164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F164),(Input!$I$152*(1+vanilla2)^0.5)-SUM($I164:P164),(Input!$I$152*(1+vanilla2)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(K$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:J165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:K165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:L165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:M165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:N165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:O165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F165),(Input!$J$152*(1+vanilla3)^0.5)-SUM($J165:P165),(Input!$J$152*(1+vanilla3)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(L$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:K166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:L166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:M166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:N166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:O166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F166),(Input!$K$152*(1+vanilla4)^0.5)-SUM($K166:P166),(Input!$K$152*(1+vanilla4)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(M$3>(A10stdlife+$F167),(Input!$L$152*(1+vanilla5)^0.5)-SUM($L167:L167),(Input!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F167),(Input!$L$152*(1+vanilla5)^0.5)-SUM($L167:M167),(Input!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F167),(Input!$L$152*(1+vanilla5)^0.5)-SUM($L167:N167),(Input!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F167),(Input!$L$152*(1+vanilla5)^0.5)-SUM($L167:O167),(Input!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F167),(Input!$L$152*(1+vanilla5)^0.5)-SUM($L167:P167),(Input!$L$152*(1+vanilla5)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(N$3>(A10stdlife+$F168),(Input!$M$152*(1+vanilla6)^0.5)-SUM($M168:M168),(Input!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F168),(Input!$M$152*(1+vanilla6)^0.5)-SUM($M168:N168),(Input!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F168),(Input!$M$152*(1+vanilla6)^0.5)-SUM($M168:O168),(Input!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F168),(Input!$M$152*(1+vanilla6)^0.5)-SUM($M168:P168),(Input!$M$152*(1+vanilla6)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(O$3>(A10stdlife+$F169),(Input!$N$152*(1+vanilla7)^0.5)-SUM($N169:N169),(Input!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F169),(Input!$N$152*(1+vanilla7)^0.5)-SUM($N169:O169),(Input!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F169),(Input!$N$152*(1+vanilla7)^0.5)-SUM($N169:P169),(Input!$N$152*(1+vanilla7)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(P$3>(A10stdlife+$F170),(Input!$O$152*(1+vanilla8)^0.5)-SUM($O170:O170),(Input!$O$152*(1+vanilla8)^0.5)/A10stdlife))","v":0},{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F170),(Input!$O$152*(1+vanilla8)^0.5)-SUM($O170:P170),(Input!$O$152*(1+vanilla8)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10stdlife=\"n/a\",\"n/a\",IF(Q$3>(A10stdlife+$F171),(Input!$P$152*(1+vanilla9)^0.5)-SUM($P171:P171),(Input!$P$152*(1+vanilla9)^0.5)/A10stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"-SUM(H161:H172)","v":0},{"$f":"-SUM(I161:I172)","v":0},{"$f":"-SUM(J161:J172)","v":0},{"$f":"-SUM(K161:K172)","v":0},{"$f":"-SUM(L161:L172)","v":0},{"$f":"IF(Input!M173>0, -SUM(M161:M172), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N161:N172), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O161:O172), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P161:P172), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q161:Q172), 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A11remlife,A11value-SUM($G174:G174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(I$3>A11remlife,A11value-SUM($G174:H174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(J$3>A11remlife,A11value-SUM($G174:I174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(K$3>A11remlife,A11value-SUM($G174:J174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(L$3>A11remlife,A11value-SUM($G174:K174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(M$3>A11remlife,A11value-SUM($G174:L174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(N$3>A11remlife,A11value-SUM($G174:M174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(O$3>A11remlife,A11value-SUM($G174:N174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(P$3>A11remlife,A11value-SUM($G174:O174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0},{"$f":"IF(Q$3>A11remlife,A11value-SUM($G174:P174),IF(A11remlife=\"N/A\",\"n/a\",A11value/A11remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(I$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:H176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:I176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:J176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:K176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:L176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:M176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:N176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:O176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F176),(Input!$H$153*(1+vanilla1)^0.5)-SUM($H176:P176),(Input!$H$153*(1+vanilla1)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(J$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:I177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:J177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:K177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:L177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:M177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:N177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:O177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F177),(Input!$I$153*(1+vanilla2)^0.5)-SUM($I177:P177),(Input!$I$153*(1+vanilla2)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(K$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:J178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:K178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:L178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:M178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:N178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:O178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F178),(Input!$J$153*(1+vanilla3)^0.5)-SUM($J178:P178),(Input!$J$153*(1+vanilla3)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(L$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:K179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:L179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:M179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:N179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:O179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F179),(Input!$K$153*(1+vanilla4)^0.5)-SUM($K179:P179),(Input!$K$153*(1+vanilla4)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(M$3>(A11stdlife+$F180),(Input!$L$153*(1+vanilla5)^0.5)-SUM($L180:L180),(Input!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F180),(Input!$L$153*(1+vanilla5)^0.5)-SUM($L180:M180),(Input!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F180),(Input!$L$153*(1+vanilla5)^0.5)-SUM($L180:N180),(Input!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F180),(Input!$L$153*(1+vanilla5)^0.5)-SUM($L180:O180),(Input!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F180),(Input!$L$153*(1+vanilla5)^0.5)-SUM($L180:P180),(Input!$L153*(1+vanilla5)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(N$3>(A11stdlife+$F181),(Input!$M$153*(1+vanilla6)^0.5)-SUM($M181:M181),(Input!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F181),(Input!$M$153*(1+vanilla6)^0.5)-SUM($M181:N181),(Input!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F181),(Input!$M$153*(1+vanilla6)^0.5)-SUM($M181:O181),(Input!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F181),(Input!$M$153*(1+vanilla6)^0.5)-SUM($M181:P181),(Input!$M$153*(1+vanilla6)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(O$3>(A11stdlife+$F182),(Input!$N$153*(1+vanilla7)^0.5)-SUM($N182:N182),(Input!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F182),(Input!$N$153*(1+vanilla7)^0.5)-SUM($N182:O182),(Input!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F182),(Input!$N$153*(1+vanilla7)^0.5)-SUM($N182:P182),(Input!$N$153*(1+vanilla7)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(P$3>(A11stdlife+$F183),(Input!$O$153*(1+vanilla8)^0.5)-SUM($O183:O183),(Input!$O$153*(1+vanilla8)^0.5)/A11stdlife))","v":0},{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F183),(Input!$O$153*(1+vanilla8)^0.5)-SUM($O183:P183),(Input!$O$153*(1+vanilla8)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11stdlife=\"n/a\",\"n/a\",IF(Q$3>(A11stdlife+$F184),(Input!$P$153*(1+vanilla9)^0.5)-SUM($P184:P184),(Input!$P$153*(1+vanilla9)^0.5)/A11stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"-SUM(H174:H185)","v":0},{"$f":"-SUM(I174:I185)","v":0},{"$f":"-SUM(J174:J185)","v":0},{"$f":"-SUM(K174:K185)","v":0},{"$f":"-SUM(L174:L185)","v":0},{"$f":"IF(Input!M173>0, -SUM(M174:M185), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N174:N185), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O174:O185), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P174:P185), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q174:Q185), 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A12remlife,A12value-SUM($G187:G187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(I$3>A12remlife,A12value-SUM($G187:H187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(J$3>A12remlife,A12value-SUM($G187:I187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(K$3>A12remlife,A12value-SUM($G187:J187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(L$3>A12remlife,A12value-SUM($G187:K187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(M$3>A12remlife,A12value-SUM($G187:L187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(N$3>A12remlife,A12value-SUM($G187:M187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(O$3>A12remlife,A12value-SUM($G187:N187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(P$3>A12remlife,A12value-SUM($G187:O187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0},{"$f":"IF(Q$3>A12remlife,A12value-SUM($G187:P187),IF(A12remlife=\"N/A\",\"n/a\",A12value/A12remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(I$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:H189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:I189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:J189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:K189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:L189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:M189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:N189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:O189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F189),(Input!$H$154*(1+vanilla1)^0.5)-SUM($H189:P189),(Input!$H$154*(1+vanilla1)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(J$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:I190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:J190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:K190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:L190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:M190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:N190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:O190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F190),(Input!$I$154*(1+vanilla2)^0.5)-SUM($I190:P190),(Input!$I$154*(1+vanilla2)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(K$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:J191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:K191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:L191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:M191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:N191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:O191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F191),(Input!$J$154*(1+vanilla3)^0.5)-SUM($J191:P191),(Input!$J$154*(1+vanilla3)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(L$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:K192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:L192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:M192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:N192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:O192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F192),(Input!$K$154*(1+vanilla4)^0.5)-SUM($K192:P192),(Input!$K$154*(1+vanilla4)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(M$3>(A12stdlife+$F193),(Input!$L$154*(1+vanilla5)^0.5)-SUM($L193:L193),(Input!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F193),(Input!$L$154*(1+vanilla5)^0.5)-SUM($L193:M193),(Input!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F193),(Input!$L$154*(1+vanilla5)^0.5)-SUM($L193:N193),(Input!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F193),(Input!$L$154*(1+vanilla5)^0.5)-SUM($L193:O193),(Input!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F193),(Input!$L$154*(1+vanilla5)^0.5)-SUM($L193:P193),(Input!$L$154*(1+vanilla5)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(N$3>(A12stdlife+$F194),(Input!$M$154*(1+vanilla6)^0.5)-SUM($M194:M194),(Input!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F194),(Input!$M$154*(1+vanilla6)^0.5)-SUM($M194:N194),(Input!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F194),(Input!$M$154*(1+vanilla6)^0.5)-SUM($M194:O194),(Input!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F194),(Input!$M$154*(1+vanilla6)^0.5)-SUM($M194:P194),(Input!$M$154*(1+vanilla6)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(O$3>(A12stdlife+$F195),(Input!$N$154*(1+vanilla7)^0.5)-SUM($N195:N195),(Input!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F195),(Input!$N$154*(1+vanilla7)^0.5)-SUM($N195:O195),(Input!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F195),(Input!$N$154*(1+vanilla7)^0.5)-SUM($N195:P195),(Input!$N$154*(1+vanilla7)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(P$3>(A12stdlife+$F196),(Input!$O$154*(1+vanilla8)^0.5)-SUM($O196:O196),(Input!$O$154*(1+vanilla8)^0.5)/A12stdlife))","v":0},{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F196),(Input!$O$154*(1+vanilla8)^0.5)-SUM($O196:P196),(Input!$O$154*(1+vanilla8)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12stdlife=\"n/a\",\"n/a\",IF(Q$3>(A12stdlife+$F197),(Input!$P$154*(1+vanilla9)^0.5)-SUM($P197:P197),(Input!$P$154*(1+vanilla9)^0.5)/A12stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"-SUM(H187:H198)","v":0},{"$f":"-SUM(I187:I198)","v":0},{"$f":"-SUM(J187:J198)","v":0},{"$f":"-SUM(K187:K198)","v":0},{"$f":"-SUM(L187:L198)","v":0},{"$f":"IF(Input!M173>0, -SUM(M187:M198), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N187:N198), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O187:O198), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P187:P198), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q187:Q198), 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A13remlife,A13value-SUM($G200:G200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(I$3>A13remlife,A13value-SUM($G200:H200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(J$3>A13remlife,A13value-SUM($G200:I200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(K$3>A13remlife,A13value-SUM($G200:J200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(L$3>A13remlife,A13value-SUM($G200:K200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(M$3>A13remlife,A13value-SUM($G200:L200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(N$3>A13remlife,A13value-SUM($G200:M200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(O$3>A13remlife,A13value-SUM($G200:N200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(P$3>A13remlife,A13value-SUM($G200:O200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0},{"$f":"IF(Q$3>A13remlife,A13value-SUM($G200:P200),IF(A13remlife=\"N/A\",\"n/a\",A13value/A13remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(I$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:H202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:I202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:J202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:K202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:L202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:M202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:N202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:O202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F202),(Input!$H$155*(1+vanilla1)^0.5)-SUM($H202:P202),(Input!$H$155*(1+vanilla1)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(J$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:I203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:J203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:K203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:L203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:M203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:N203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:O203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F203),(Input!$I$155*(1+vanilla2)^0.5)-SUM($I203:P203),(Input!$I$155*(1+vanilla2)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(K$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:J204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:K204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:L204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:M204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:N204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:O204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F204),(Input!$J$155*(1+vanilla3)^0.5)-SUM($J204:P204),(Input!$J$155*(1+vanilla3)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(L$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:K205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:L205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:M205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:N205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:O205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F205),(Input!$K$155*(1+vanilla4)^0.5)-SUM($K205:P205),(Input!$K$155*(1+vanilla4)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(M$3>(A13stdlife+$F206),(Input!$L$155*(1+vanilla5)^0.5)-SUM($L206:L206),(Input!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F206),(Input!$L$155*(1+vanilla5)^0.5)-SUM($L206:M206),(Input!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F206),(Input!$L$155*(1+vanilla5)^0.5)-SUM($L206:N206),(Input!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F206),(Input!$L$155*(1+vanilla5)^0.5)-SUM($L206:O206),(Input!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F206),(Input!$L$155*(1+vanilla5)^0.5)-SUM($L206:P206),(Input!$L$155*(1+vanilla5)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(N$3>(A13stdlife+$F207),(Input!$M$155*(1+vanilla6)^0.5)-SUM($M207:M207),(Input!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F207),(Input!$M$155*(1+vanilla6)^0.5)-SUM($M207:N207),(Input!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F207),(Input!$M$155*(1+vanilla6)^0.5)-SUM($M207:O207),(Input!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F207),(Input!$M$155*(1+vanilla6)^0.5)-SUM($M207:P207),(Input!$M$155*(1+vanilla6)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(O$3>(A13stdlife+$F208),(Input!$N$155*(1+vanilla7)^0.5)-SUM($N208:N208),(Input!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F208),(Input!$N$155*(1+vanilla7)^0.5)-SUM($N208:O208),(Input!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F208),(Input!$N$155*(1+vanilla7)^0.5)-SUM($N208:P208),(Input!$N$155*(1+vanilla7)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(P$3>(A13stdlife+$F209),(Input!$O$155*(1+vanilla8)^0.5)-SUM($O209:O209),(Input!$O$155*(1+vanilla8)^0.5)/A13stdlife))","v":0},{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F209),(Input!$O$155*(1+vanilla8)^0.5)-SUM($O209:P209),(Input!$O$155*(1+vanilla8)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13stdlife=\"n/a\",\"n/a\",IF(Q$3>(A13stdlife+$F210),(Input!$P$155*(1+vanilla9)^0.5)-SUM($P210:P210),(Input!$P$155*(1+vanilla9)^0.5)/A13stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"-SUM(H200:H211)","v":0},{"$f":"-SUM(I200:I211)","v":0},{"$f":"-SUM(J200:J211)","v":0},{"$f":"-SUM(K200:K211)","v":0},{"$f":"-SUM(L200:L211)","v":0},{"$f":"IF(Input!M173>0, -SUM(M200:M211), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N200:N211), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O200:O211), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P200:P211), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q200:Q211), 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A14remlife,A14value-SUM($G213:G213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(I$3>A14remlife,A14value-SUM($G213:H213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(J$3>A14remlife,A14value-SUM($G213:I213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(K$3>A14remlife,A14value-SUM($G213:J213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(L$3>A14remlife,A14value-SUM($G213:K213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(M$3>A14remlife,A14value-SUM($G213:L213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(N$3>A14remlife,A14value-SUM($G213:M213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(O$3>A14remlife,A14value-SUM($G213:N213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(P$3>A14remlife,A14value-SUM($G213:O213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0},{"$f":"IF(Q$3>A14remlife,A14value-SUM($G213:P213),IF(A14remlife=\"N/A\",\"n/a\",A14value/A14remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(I$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:H215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:I215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:J215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:K215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:L215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:M215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:N215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:O215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F215),(Input!$H$156*(1+vanilla1)^0.5)-SUM($H215:P215),(Input!$H$156*(1+vanilla1)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(J$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:I216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:J216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:K216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:L216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:M216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:N216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:O216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F216),(Input!$I$156*(1+vanilla2)^0.5)-SUM($I216:P216),(Input!$I$156*(1+vanilla2)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(K$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:J217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:K217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:L217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:M217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:N217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:O217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F217),(Input!$J$156*(1+vanilla3)^0.5)-SUM($J217:P217),(Input!$J$156*(1+vanilla3)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(L$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:K218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:L218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:M218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:N218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:O218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F218),(Input!$K$156*(1+vanilla4)^0.5)-SUM($K218:P218),(Input!$K$156*(1+vanilla4)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(M$3>(A14stdlife+$F219),(Input!$L$156*(1+vanilla5)^0.5)-SUM($L219:L219),(Input!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F219),(Input!$L$156*(1+vanilla5)^0.5)-SUM($L219:M219),(Input!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F219),(Input!$L$156*(1+vanilla5)^0.5)-SUM($L219:N219),(Input!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F219),(Input!$L$156*(1+vanilla5)^0.5)-SUM($L219:O219),(Input!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F219),(Input!$L$156*(1+vanilla5)^0.5)-SUM($L219:P219),(Input!$L$156*(1+vanilla5)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(N$3>(A14stdlife+$F220),(Input!$M$156*(1+vanilla6)^0.5)-SUM($M220:M220),(Input!$IL$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F220),(Input!$M$156*(1+vanilla6)^0.5)-SUM($M220:N220),(Input!$IL$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F220),(Input!$M$156*(1+vanilla6)^0.5)-SUM($M220:O220),(Input!$IL$156*(1+vanilla6)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F220),(Input!$M$156*(1+vanilla6)^0.5)-SUM($M220:P220),(Input!$IL$156*(1+vanilla6)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(O$3>(A14stdlife+$F221),(Input!$N$156*(1+vanilla7)^0.5)-SUM($N221:N221),(Input!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F221),(Input!$N$156*(1+vanilla7)^0.5)-SUM($N221:O221),(Input!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F221),(Input!$N$156*(1+vanilla7)^0.5)-SUM($N221:P221),(Input!$N$156*(1+vanilla7)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(P$3>(A14stdlife+$F222),(Input!$O$156*(1+vanilla8)^0.5)-SUM($O222:O222),(Input!$O$156*(1+vanilla8)^0.5)/A14stdlife))","v":0},{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F222),(Input!$O$156*(1+vanilla8)^0.5)-SUM($O222:P222),(Input!$O$156*(1+vanilla8)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14stdlife=\"n/a\",\"n/a\",IF(Q$3>(A14stdlife+$F223),(Input!$P$156*(1+vanilla9)^0.5)-SUM($P223:P223),(Input!$P$156*(1+vanilla9)^0.5)/A14stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"-SUM(H213:H224)","v":0},{"$f":"-SUM(I213:I224)","v":0},{"$f":"-SUM(J213:J224)","v":0},{"$f":"-SUM(K213:K224)","v":0},{"$f":"-SUM(L213:L224)","v":0},{"$f":"IF(Input!M173>0, -SUM(M213:M224), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N213:N224), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O213:O224), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P213:P224), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q213:Q224), 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A15remlife,A15value-SUM($G226:G226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(I$3>A15remlife,A15value-SUM($G226:H226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(J$3>A15remlife,A15value-SUM($G226:I226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(K$3>A15remlife,A15value-SUM($G226:J226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(L$3>A15remlife,A15value-SUM($G226:K226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(M$3>A15remlife,A15value-SUM($G226:L226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(N$3>A15remlife,A15value-SUM($G226:M226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(O$3>A15remlife,A15value-SUM($G226:N226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(P$3>A15remlife,A15value-SUM($G226:O226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0},{"$f":"IF(Q$3>A15remlife,A15value-SUM($G226:P226),IF(A15remlife=\"N/A\",\"n/a\",A15value/A15remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(I$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:H228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:I228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:J228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:K228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:L228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:M228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:N228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:O228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F228),(Input!$H$157*(1+vanilla1)^0.5)-SUM($H228:P228),(Input!$H$157*(1+vanilla1)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(J$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:I229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:J229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:K229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:L229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:M229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:N229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:O229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F229),(Input!$I$157*(1+vanilla2)^0.5)-SUM($I229:P229),(Input!$I$157*(1+vanilla2)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(K$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:J230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:K230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:L230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:M230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:N230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:O230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F230),(Input!$J$157*(1+vanilla3)^0.5)-SUM($J230:P230),(Input!$J$157*(1+vanilla3)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(L$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:K231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:L231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:M231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:N231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:O231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F231),(Input!$K$157*(1+vanilla4)^0.5)-SUM($K231:P231),(Input!$K$157*(1+vanilla4)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(M$3>(A15stdlife+$F232),(Input!$L$157*(1+vanilla5)^0.5)-SUM($L232:L232),(Input!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F232),(Input!$L$157*(1+vanilla5)^0.5)-SUM($L232:M232),(Input!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F232),(Input!$L$157*(1+vanilla5)^0.5)-SUM($L232:N232),(Input!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F232),(Input!$L$157*(1+vanilla5)^0.5)-SUM($L232:O232),(Input!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F232),(Input!$L$157*(1+vanilla5)^0.5)-SUM($L232:P232),(Input!$L$157*(1+vanilla5)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(N$3>(A15stdlife+$F233),(Input!$M$157*(1+vanilla6)^0.5)-SUM($M233:M233),(Input!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F233),(Input!$M$157*(1+vanilla6)^0.5)-SUM($M233:N233),(Input!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F233),(Input!$M$157*(1+vanilla6)^0.5)-SUM($M233:O233),(Input!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F233),(Input!$M$157*(1+vanilla6)^0.5)-SUM($M233:P233),(Input!$M$157*(1+vanilla6)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(O$3>(A15stdlife+$F234),(Input!$N$157*(1+vanilla7)^0.5)-SUM($N234:N234),(Input!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F234),(Input!$N$157*(1+vanilla7)^0.5)-SUM($N234:O234),(Input!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F234),(Input!$N$157*(1+vanilla7)^0.5)-SUM($N234:P234),(Input!$N$157*(1+vanilla7)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(P$3>(A15stdlife+$F235),(Input!$O$157*(1+vanilla8)^0.5)-SUM($O235:O235),(Input!$O$157*(1+vanilla8)^0.5)/A15stdlife))","v":0},{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F235),(Input!$O$157*(1+vanilla8)^0.5)-SUM($O235:P235),(Input!$O$157*(1+vanilla8)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15stdlife=\"n/a\",\"n/a\",IF(Q$3>(A15stdlife+$F236),(Input!$P$157*(1+vanilla9)^0.5)-SUM($P236:P236),(Input!$P$157*(1+vanilla9)^0.5)/A15stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"-SUM(H226:H237)","v":0},{"$f":"-SUM(I226:I237)","v":0},{"$f":"-SUM(J226:J237)","v":0},{"$f":"-SUM(K226:K237)","v":0},{"$f":"-SUM(L226:L237)","v":0},{"$f":"IF(Input!M173>0, -SUM(M226:M237), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N226:N237), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O226:O237), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P226:P237), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q226:Q237), 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A16remlife,A16value-SUM($G239:G239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(I$3>A16remlife,A16value-SUM($G239:H239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(J$3>A16remlife,A16value-SUM($G239:I239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(K$3>A16remlife,A16value-SUM($G239:J239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(L$3>A16remlife,A16value-SUM($G239:K239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(M$3>A16remlife,A16value-SUM($G239:L239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(N$3>A16remlife,A16value-SUM($G239:M239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(O$3>A16remlife,A16value-SUM($G239:N239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(P$3>A16remlife,A16value-SUM($G239:O239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0},{"$f":"IF(Q$3>A16remlife,A16value-SUM($G239:P239),IF(A16remlife=\"N/A\",\"n/a\",A16value/A16remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(I$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:H241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:I241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:J241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:K241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:L241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:M241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:N241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:O241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F241),(Input!$H$158*(1+vanilla1)^0.5)-SUM($H241:P241),(Input!$H$158*(1+vanilla1)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(J$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:I242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:J242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:K242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:L242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:M242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:N242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:O242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F242),(Input!$I$158*(1+vanilla2)^0.5)-SUM($I242:P242),(Input!$I$158*(1+vanilla2)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(K$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:J243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:K243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:L243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:M243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:N243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:O243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F243),(Input!$J$158*(1+vanilla3)^0.5)-SUM($J243:P243),(Input!$J$158*(1+vanilla3)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(L$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:K244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:L244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:M244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:N244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:O244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F244),(Input!$K$158*(1+vanilla4)^0.5)-SUM($K244:P244),(Input!$K$158*(1+vanilla4)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(M$3>(A16stdlife+$F245),(Input!$L$158*(1+vanilla5)^0.5)-SUM($L245:L245),(Input!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F245),(Input!$L$158*(1+vanilla5)^0.5)-SUM($L245:M245),(Input!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F245),(Input!$L$158*(1+vanilla5)^0.5)-SUM($L245:N245),(Input!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F245),(Input!$L$158*(1+vanilla5)^0.5)-SUM($L245:O245),(Input!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F245),(Input!$L$158*(1+vanilla5)^0.5)-SUM($L245:P245),(Input!$L$158*(1+vanilla5)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(N$3>(A16stdlife+$F246),(Input!$M$158*(1+vanilla6)^0.5)-SUM($M246:M246),(Input!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F246),(Input!$M$158*(1+vanilla6)^0.5)-SUM($M246:N246),(Input!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F246),(Input!$M$158*(1+vanilla6)^0.5)-SUM($M246:O246),(Input!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F246),(Input!$M$158*(1+vanilla6)^0.5)-SUM($M246:P246),(Input!$M$158*(1+vanilla6)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(O$3>(A16stdlife+$F247),(Input!$N$158*(1+vanilla7)^0.5)-SUM($N247:N247),(Input!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F247),(Input!$N$158*(1+vanilla7)^0.5)-SUM($N247:O247),(Input!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F247),(Input!$N$158*(1+vanilla7)^0.5)-SUM($N247:P247),(Input!$N$158*(1+vanilla7)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(P$3>(A16stdlife+$F248),(Input!$O$158*(1+vanilla8)^0.5)-SUM($O248:O248),(Input!$O$158*(1+vanilla8)^0.5)/A16stdlife))","v":0},{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F248),(Input!$O$158*(1+vanilla8)^0.5)-SUM($O248:P248),(Input!$O$158*(1+vanilla8)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16stdlife=\"n/a\",\"n/a\",IF(Q$3>(A16stdlife+$F249),(Input!$P$158*(1+vanilla9)^0.5)-SUM($P249:P249),(Input!$P$158*(1+vanilla9)^0.5)/A16stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"-SUM(H239:H250)","v":0},{"$f":"-SUM(I239:I250)","v":0},{"$f":"-SUM(J239:J250)","v":0},{"$f":"-SUM(K239:K250)","v":0},{"$f":"-SUM(L239:L250)","v":0},{"$f":"IF(Input!M173>0, -SUM(M239:M250), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N239:N250), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O239:O250), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P239:P250), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q239:Q250), 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A17remlife,A17value-SUM($G252:G252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(I$3>A17remlife,A17value-SUM($G252:H252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(J$3>A17remlife,A17value-SUM($G252:I252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(K$3>A17remlife,A17value-SUM($G252:J252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(L$3>A17remlife,A17value-SUM($G252:K252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(M$3>A17remlife,A17value-SUM($G252:L252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(N$3>A17remlife,A17value-SUM($G252:M252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(O$3>A17remlife,A17value-SUM($G252:N252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(P$3>A17remlife,A17value-SUM($G252:O252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0},{"$f":"IF(Q$3>A17remlife,A17value-SUM($G252:P252),IF(A17remlife=\"N/A\",\"n/a\",A17value/A17remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(I$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:H254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:I254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:J254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:K254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:L254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:M254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:N254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:O254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F254),(Input!$H$159*(1+vanilla1)^0.5)-SUM($H254:P254),(Input!$H$159*(1+vanilla1)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(J$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:I255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:J255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:K255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:L255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:M255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:N255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:O255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F255),(Input!$I$159*(1+vanilla2)^0.5)-SUM($I255:P255),(Input!$I$159*(1+vanilla2)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(K$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:J256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:K256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:L256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:M256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:N256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:O256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F256),(Input!$J$159*(1+vanilla3)^0.5)-SUM($J256:P256),(Input!$J$159*(1+vanilla3)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(L$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:K257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:L257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:M257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:N257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:O257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F257),(Input!$K$159*(1+vanilla4)^0.5)-SUM($K257:P257),(Input!$K$159*(1+vanilla4)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(M$3>(A17stdlife+$F258),(Input!$L$159*(1+vanilla5)^0.5)-SUM($L258:L258),(Input!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F258),(Input!$L$159*(1+vanilla5)^0.5)-SUM($L258:M258),(Input!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F258),(Input!$L$159*(1+vanilla5)^0.5)-SUM($L258:N258),(Input!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F258),(Input!$L$159*(1+vanilla5)^0.5)-SUM($L258:O258),(Input!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F258),(Input!$L$159*(1+vanilla5)^0.5)-SUM($L258:P258),(Input!$L$159*(1+vanilla5)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(N$3>(A17stdlife+$F259),(Input!$M$159*(1+vanilla6)^0.5)-SUM($M259:M259),(Input!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F259),(Input!$M$159*(1+vanilla6)^0.5)-SUM($M259:N259),(Input!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F259),(Input!$M$159*(1+vanilla6)^0.5)-SUM($M259:O259),(Input!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F259),(Input!$M$159*(1+vanilla6)^0.5)-SUM($M259:P259),(Input!$M$159*(1+vanilla6)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(O$3>(A17stdlife+$F260),(Input!$N$159*(1+vanilla7)^0.5)-SUM($N260:N260),(Input!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F260),(Input!$N$159*(1+vanilla7)^0.5)-SUM($N260:O260),(Input!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F260),(Input!$N$159*(1+vanilla7)^0.5)-SUM($N260:P260),(Input!$N$159*(1+vanilla7)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(P$3>(A17stdlife+$F261),(Input!$O$159*(1+vanilla8)^0.5)-SUM($O261:O261),(Input!$O$159*(1+vanilla8)^0.5)/A17stdlife))","v":0},{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F261),(Input!$O$159*(1+vanilla8)^0.5)-SUM($O261:P261),(Input!$O$159*(1+vanilla8)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17stdlife=\"n/a\",\"n/a\",IF(Q$3>(A17stdlife+$F262),(Input!$P$159*(1+vanilla9)^0.5)-SUM($P262:P262),(Input!$P$159*(1+vanilla9)^0.5)/A17stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"-SUM(H252:H263)","v":0},{"$f":"-SUM(I252:I263)","v":0},{"$f":"-SUM(J252:J263)","v":0},{"$f":"-SUM(K252:K263)","v":0},{"$f":"-SUM(L252:L263)","v":0},{"$f":"IF(Input!M173>0, -SUM(M252:M263), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N252:N263), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O252:O263), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P252:P263), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q252:Q263), 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A18remlife,A18value-SUM($G265:G265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(I$3>A18remlife,A18value-SUM($G265:H265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(J$3>A18remlife,A18value-SUM($G265:I265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(K$3>A18remlife,A18value-SUM($G265:J265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(L$3>A18remlife,A18value-SUM($G265:K265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(M$3>A18remlife,A18value-SUM($G265:L265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(N$3>A18remlife,A18value-SUM($G265:M265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(O$3>A18remlife,A18value-SUM($G265:N265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(P$3>A18remlife,A18value-SUM($G265:O265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0},{"$f":"IF(Q$3>A18remlife,A18value-SUM($G265:P265),IF(A18remlife=\"N/A\",\"n/a\",A18value/A18remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(I$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:H267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:I267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:J267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:K267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:L267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:M267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:N267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:O267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F267),(Input!$H$160*(1+vanilla1)^0.5)-SUM($H267:P267),(Input!$H$160*(1+vanilla1)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(J$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:I268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:J268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:K268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:L268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:M268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:N268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:O268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F268),(Input!$I$160*(1+vanilla2)^0.5)-SUM($I268:P268),(Input!$I$160*(1+vanilla2)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(K$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:J269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:K269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:L269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:M269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:N269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:O269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F269),(Input!$J$160*(1+vanilla3)^0.5)-SUM($J269:P269),(Input!$J$160*(1+vanilla3)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(L$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:K270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:L270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:M270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:N270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:O270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F270),(Input!$K$160*(1+vanilla4)^0.5)-SUM($K270:P270),(Input!$K$160*(1+vanilla4)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(M$3>(A18stdlife+$F271),(Input!$L$160*(1+vanilla5)^0.5)-SUM($L271:L271),(Input!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F271),(Input!$L$160*(1+vanilla5)^0.5)-SUM($L271:M271),(Input!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F271),(Input!$L$160*(1+vanilla5)^0.5)-SUM($L271:N271),(Input!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F271),(Input!$L$160*(1+vanilla5)^0.5)-SUM($L271:O271),(Input!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F271),(Input!$L$160*(1+vanilla5)^0.5)-SUM($L271:P271),(Input!$L$160*(1+vanilla5)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(N$3>(A18stdlife+$F272),(Input!$M$160*(1+vanilla6)^0.5)-SUM($M272:M272),(Input!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F272),(Input!$M$160*(1+vanilla6)^0.5)-SUM($M272:N272),(Input!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F272),(Input!$M$160*(1+vanilla6)^0.5)-SUM($M272:O272),(Input!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F272),(Input!$M$160*(1+vanilla6)^0.5)-SUM($M272:P272),(Input!$M$160*(1+vanilla6)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(O$3>(A18stdlife+$F273),(Input!$N$160*(1+vanilla7)^0.5)-SUM($N273:N273),(Input!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F273),(Input!$N$160*(1+vanilla7)^0.5)-SUM($N273:O273),(Input!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F273),(Input!$N$160*(1+vanilla7)^0.5)-SUM($N273:P273),(Input!$N$160*(1+vanilla7)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(P$3>(A18stdlife+$F274),(Input!$O$160*(1+vanilla8)^0.5)-SUM($O274:O274),(Input!$O$160*(1+vanilla8)^0.5)/A18stdlife))","v":0},{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F274),(Input!$O$160*(1+vanilla8)^0.5)-SUM($O274:P274),(Input!$O$160*(1+vanilla8)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18stdlife=\"n/a\",\"n/a\",IF(Q$3>(A18stdlife+$F275),(Input!$P$160*(1+vanilla9)^0.5)-SUM($P275:P275),(Input!$P$160*(1+vanilla9)^0.5)/A18stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"-SUM(H265:H276)","v":0},{"$f":"-SUM(I265:I276)","v":0},{"$f":"-SUM(J265:J276)","v":0},{"$f":"-SUM(K265:K276)","v":0},{"$f":"-SUM(L265:L276)","v":0},{"$f":"IF(Input!M173>0, -SUM(M265:M276), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N265:N276), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O265:O276), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P265:P276), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q265:Q276), 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A19remlife,A19value-SUM($G278:G278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(I$3>A19remlife,A19value-SUM($G278:H278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(J$3>A19remlife,A19value-SUM($G278:I278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(K$3>A19remlife,A19value-SUM($G278:J278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(L$3>A19remlife,A19value-SUM($G278:K278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(M$3>A19remlife,A19value-SUM($G278:L278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(N$3>A19remlife,A19value-SUM($G278:M278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(O$3>A19remlife,A19value-SUM($G278:N278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(P$3>A19remlife,A19value-SUM($G278:O278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0},{"$f":"IF(Q$3>A19remlife,A19value-SUM($G278:P278),IF(A19remlife=\"N/A\",\"n/a\",A19value/A19remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(I$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:H280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:I280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:J280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:K280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:L280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:M280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:N280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:O280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F280),(Input!$H$161*(1+vanilla1)^0.5)-SUM($H280:P280),(Input!$H$161*(1+vanilla1)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(J$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:I281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:J281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:K281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:L281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:M281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:N281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:O281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F281),(Input!$I$161*(1+vanilla2)^0.5)-SUM($I281:P281),(Input!$I$161*(1+vanilla2)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(K$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:J282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:K282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:L282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:M282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:N282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:O282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F282),(Input!$J$161*(1+vanilla3)^0.5)-SUM($J282:P282),(Input!$J$161*(1+vanilla3)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(L$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:K283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:L283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:M283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:N283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:O283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F283),(Input!$K$161*(1+vanilla4)^0.5)-SUM($K283:P283),(Input!$K$161*(1+vanilla4)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(M$3>(A19stdlife+$F284),(Input!$L$161*(1+vanilla5)^0.5)-SUM($L284:L284),(Input!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F284),(Input!$L$161*(1+vanilla5)^0.5)-SUM($L284:M284),(Input!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F284),(Input!$L$161*(1+vanilla5)^0.5)-SUM($L284:N284),(Input!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F284),(Input!$L$161*(1+vanilla5)^0.5)-SUM($L284:O284),(Input!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F284),(Input!$L$161*(1+vanilla5)^0.5)-SUM($L284:P284),(Input!$L$161*(1+vanilla5)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(N$3>(A19stdlife+$F285),(Input!$M$161*(1+vanilla6)^0.5)-SUM($M285:M285),(Input!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F285),(Input!$M$161*(1+vanilla6)^0.5)-SUM($M285:N285),(Input!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F285),(Input!$M$161*(1+vanilla6)^0.5)-SUM($M285:O285),(Input!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F285),(Input!$M$161*(1+vanilla6)^0.5)-SUM($M285:P285),(Input!$M$161*(1+vanilla6)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(O$3>(A19stdlife+$F286),(Input!$N$161*(1+vanilla7)^0.5)-SUM($N286:N286),(Input!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F286),(Input!$N$161*(1+vanilla7)^0.5)-SUM($N286:O286),(Input!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F286),(Input!$N$161*(1+vanilla7)^0.5)-SUM($N286:P286),(Input!$N$161*(1+vanilla7)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(P$3>(A19stdlife+$F287),(Input!$O$161*(1+vanilla8)^0.5)-SUM($O287:O287),(Input!$O$161*(1+vanilla8)^0.5)/A19stdlife))","v":0},{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F287),(Input!$O$161*(1+vanilla8)^0.5)-SUM($O287:P287),(Input!$O$161*(1+vanilla8)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19stdlife=\"n/a\",\"n/a\",IF(Q$3>(A19stdlife+$F288),(Input!$P$161*(1+vanilla9)^0.5)-SUM($P288:P288),(Input!$P$161*(1+vanilla9)^0.5)/A19stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"-SUM(H278:H289)","v":0},{"$f":"-SUM(I278:I289)","v":0},{"$f":"-SUM(J278:J289)","v":0},{"$f":"-SUM(K278:K289)","v":0},{"$f":"-SUM(L278:L289)","v":0},{"$f":"IF(Input!M173>0, -SUM(M278:M289), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N278:N289), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O278:O289), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P278:P289), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q278:Q289), 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A20remlife,A20value-SUM($G291:G291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(I$3>A20remlife,A20value-SUM($G291:H291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(J$3>A20remlife,A20value-SUM($G291:I291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(K$3>A20remlife,A20value-SUM($G291:J291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(L$3>A20remlife,A20value-SUM($G291:K291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(M$3>A20remlife,A20value-SUM($G291:L291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(N$3>A20remlife,A20value-SUM($G291:M291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(O$3>A20remlife,A20value-SUM($G291:N291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(P$3>A20remlife,A20value-SUM($G291:O291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0},{"$f":"IF(Q$3>A20remlife,A20value-SUM($G291:P291),IF(A20remlife=\"N/A\",\"n/a\",A20value/A20remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(I$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:H293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:I293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:J293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:K293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:L293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:M293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:N293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:O293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F293),(Input!$H$162*(1+vanilla1)^0.5)-SUM($H293:P293),(Input!$H$162*(1+vanilla1)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(J$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:I294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:J294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:K294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:L294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:M294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:N294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:O294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F294),(Input!$I$162*(1+vanilla2)^0.5)-SUM($I294:P294),(Input!$I$162*(1+vanilla2)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(K$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:J295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:K295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:L295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:M295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:N295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:O295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F295),(Input!$J$162*(1+vanilla3)^0.5)-SUM($J295:P295),(Input!$J$162*(1+vanilla3)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(L$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:K296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:L296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:M296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:N296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:O296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F296),(Input!$K$162*(1+vanilla4)^0.5)-SUM($K296:P296),(Input!$K$162*(1+vanilla4)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(M$3>(A20stdlife+$F297),(Input!$L$162*(1+vanilla5)^0.5)-SUM($L297:L297),(Input!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F297),(Input!$L$162*(1+vanilla5)^0.5)-SUM($L297:M297),(Input!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F297),(Input!$L$162*(1+vanilla5)^0.5)-SUM($L297:N297),(Input!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F297),(Input!$L$162*(1+vanilla5)^0.5)-SUM($L297:O297),(Input!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F297),(Input!$L$162*(1+vanilla5)^0.5)-SUM($L297:P297),(Input!$L$162*(1+vanilla5)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(N$3>(A20stdlife+$F298),(Input!$M$162*(1+vanilla6)^0.5)-SUM($M298:M298),(Input!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F298),(Input!$M$162*(1+vanilla6)^0.5)-SUM($M298:N298),(Input!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F298),(Input!$M$162*(1+vanilla6)^0.5)-SUM($M298:O298),(Input!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F298),(Input!$M$162*(1+vanilla6)^0.5)-SUM($M298:P298),(Input!$M$162*(1+vanilla6)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(O$3>(A20stdlife+$F299),(Input!N$162*(1+vanilla7)^0.5)-SUM($N299:N299),(Input!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F299),(Input!O$162*(1+vanilla7)^0.5)-SUM($N299:O299),(Input!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F299),(Input!P$162*(1+vanilla7)^0.5)-SUM($N299:P299),(Input!$N$162*(1+vanilla7)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(P$3>(A20stdlife+$F300),(Input!$O$162*(1+vanilla8)^0.5)-SUM($O300:O300),(Input!$O$162*(1+vanilla8)^0.5)/A20stdlife))","v":0},{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F300),(Input!$O$162*(1+vanilla8)^0.5)-SUM($O300:P300),(Input!$O$162*(1+vanilla8)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20stdlife=\"n/a\",\"n/a\",IF(Q$3>(A20stdlife+$F301),(Input!$P$162*(1+vanilla9)^0.5)-SUM($P301:P301),(Input!$P$162*(1+vanilla9)^0.5)/A20stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"-SUM(H291:H302)","v":0},{"$f":"-SUM(I291:I302)","v":0},{"$f":"-SUM(J291:J302)","v":0},{"$f":"-SUM(K291:K302)","v":0},{"$f":"-SUM(L291:L302)","v":0},{"$f":"IF(Input!M173>0, -SUM(M291:M302), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N291:N302), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O291:O302), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P291:P302), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q291:Q302), 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A21remlife,A21value-SUM($G304:G304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(I$3>A21remlife,A21value-SUM($G304:H304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(J$3>A21remlife,A21value-SUM($G304:I304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(K$3>A21remlife,A21value-SUM($G304:J304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(L$3>A21remlife,A21value-SUM($G304:K304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(M$3>A21remlife,A21value-SUM($G304:L304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(N$3>A21remlife,A21value-SUM($G304:M304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(O$3>A21remlife,A21value-SUM($G304:N304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(P$3>A21remlife,A21value-SUM($G304:O304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0},{"$f":"IF(Q$3>A21remlife,A21value-SUM($G304:P304),IF(A21remlife=\"N/A\",\"n/a\",A21value/A21remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(I$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:H306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:I306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:J306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:K306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:L306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:M306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:N306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:O306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F306),(Input!$H$163*(1+vanilla1)^0.5)-SUM($H306:P306),(Input!$H$163*(1+vanilla1)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(J$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:I307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:J307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:K307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:L307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:M307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:N307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:O307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F307),(Input!$I$163*(1+vanilla2)^0.5)-SUM($I307:P307),(Input!$I$163*(1+vanilla2)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(K$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:J308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:K308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:L308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:M308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:N308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:O308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F308),(Input!$J$163*(1+vanilla3)^0.5)-SUM($J308:P308),(Input!$J$163*(1+vanilla3)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(L$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:K309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:L309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:M309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:N309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:O309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F309),(Input!$K$163*(1+vanilla4)^0.5)-SUM($K309:P309),(Input!$K$163*(1+vanilla4)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(M$3>(A21stdlife+$F310),(Input!$L$163*(1+vanilla5)^0.5)-SUM($L310:L310),(Input!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F310),(Input!$L$163*(1+vanilla5)^0.5)-SUM($L310:M310),(Input!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F310),(Input!$L$163*(1+vanilla5)^0.5)-SUM($L310:N310),(Input!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F310),(Input!$L$163*(1+vanilla5)^0.5)-SUM($L310:O310),(Input!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F310),(Input!$L$163*(1+vanilla5)^0.5)-SUM($L310:P310),(Input!$L$163*(1+vanilla5)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(N$3>(A21stdlife+$F311),(Input!$M$163*(1+vanilla6)^0.5)-SUM($M311:M311),(Input!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F311),(Input!$M$163*(1+vanilla6)^0.5)-SUM($M311:N311),(Input!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F311),(Input!$M$163*(1+vanilla6)^0.5)-SUM($M311:O311),(Input!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F311),(Input!$M$163*(1+vanilla6)^0.5)-SUM($M311:P311),(Input!$M$163*(1+vanilla6)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(O$3>(A21stdlife+$F312),(Input!N$163*(1+vanilla7)^0.5)-SUM($N312:N312),(Input!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F312),(Input!O$163*(1+vanilla7)^0.5)-SUM($N312:O312),(Input!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F312),(Input!P$163*(1+vanilla7)^0.5)-SUM($N312:P312),(Input!$N$163*(1+vanilla7)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(P$3>(A21stdlife+$F313),(Input!$O$163*(1+vanilla8)^0.5)-SUM($O313:O313),(Input!$O$163*(1+vanilla8)^0.5)/A21stdlife))","v":0},{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F313),(Input!$O$163*(1+vanilla8)^0.5)-SUM($O313:P313),(Input!$O$163*(1+vanilla8)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21stdlife=\"n/a\",\"n/a\",IF(Q$3>(A21stdlife+$F314),(Input!$P$163*(1+vanilla9)^0.5)-SUM($P314:P314),(Input!$P$163*(1+vanilla9)^0.5)/A21stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-SUM(H304:H315)","v":0},{"$f":"-SUM(I304:I315)","v":0},{"$f":"-SUM(J304:J315)","v":0},{"$f":"-SUM(K304:K315)","v":0},{"$f":"-SUM(L304:L315)","v":0},{"$f":"IF(Input!M173>0, -SUM(M304:M315), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N304:N315), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O304:O315), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P304:P315), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q304:Q315), 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A22remlife,A22value-SUM($G317:G317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(I$3>A22remlife,A22value-SUM($G317:H317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(J$3>A22remlife,A22value-SUM($G317:I317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(K$3>A22remlife,A22value-SUM($G317:J317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(L$3>A22remlife,A22value-SUM($G317:K317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(M$3>A22remlife,A22value-SUM($G317:L317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(N$3>A22remlife,A22value-SUM($G317:M317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(O$3>A22remlife,A22value-SUM($G317:N317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(P$3>A22remlife,A22value-SUM($G317:O317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0},{"$f":"IF(Q$3>A22remlife,A22value-SUM($G317:P317),IF(A22remlife=\"N/A\",\"n/a\",A22value/A22remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(I$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:H319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:I319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:J319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:K319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:L319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:M319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:N319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:O319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F319),(Input!$H$164*(1+vanilla1)^0.5)-SUM($H319:P319),(Input!$H$164*(1+vanilla1)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(J$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:I320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:J320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:K320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:L320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:M320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:N320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:O320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F320),(Input!$I$164*(1+vanilla2)^0.5)-SUM($I320:P320),(Input!$I$164*(1+vanilla2)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(K$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:J321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:K321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:L321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:M321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:N321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:O321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F321),(Input!$J$164*(1+vanilla3)^0.5)-SUM($J321:P321),(Input!$J$164*(1+vanilla3)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(L$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:K322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:L322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:M322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:N322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:O322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F322),(Input!$K$164*(1+vanilla4)^0.5)-SUM($K322:P322),(Input!$K$164*(1+vanilla4)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(M$3>(A22stdlife+$F323),(Input!$L$164*(1+vanilla5)^0.5)-SUM($L323:L323),(Input!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F323),(Input!$L$164*(1+vanilla5)^0.5)-SUM($L323:M323),(Input!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F323),(Input!$L$164*(1+vanilla5)^0.5)-SUM($L323:N323),(Input!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F323),(Input!$L$164*(1+vanilla5)^0.5)-SUM($L323:O323),(Input!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F323),(Input!$L$164*(1+vanilla5)^0.5)-SUM($L323:P323),(Input!$L$164*(1+vanilla5)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(N$3>(A22stdlife+$F324),(Input!$M$164*(1+vanilla6)^0.5)-SUM($M324:M324),(Input!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F324),(Input!$M$164*(1+vanilla6)^0.5)-SUM($M324:N324),(Input!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F324),(Input!$M$164*(1+vanilla6)^0.5)-SUM($M324:O324),(Input!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F324),(Input!$M$164*(1+vanilla6)^0.5)-SUM($M324:P324),(Input!$M$164*(1+vanilla6)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(O$3>(A22stdlife+$F325),(Input!N$164*(1+vanilla7)^0.5)-SUM($N325:N325),(Input!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F325),(Input!O$164*(1+vanilla7)^0.5)-SUM($N325:O325),(Input!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F325),(Input!P$164*(1+vanilla7)^0.5)-SUM($N325:P325),(Input!$N$164*(1+vanilla7)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(P$3>(A22stdlife+$F326),(Input!$O$164*(1+vanilla8)^0.5)-SUM($O326:O326),(Input!$O$164*(1+vanilla8)^0.5)/A22stdlife))","v":0},{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F326),(Input!$O$164*(1+vanilla8)^0.5)-SUM($O326:P326),(Input!$O$164*(1+vanilla8)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22stdlife=\"n/a\",\"n/a\",IF(Q$3>(A22stdlife+$F327),(Input!$P$164*(1+vanilla9)^0.5)-SUM($P327:P327),(Input!$P$164*(1+vanilla9)^0.5)/A22stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-SUM(H317:H328)","v":0},{"$f":"-SUM(I317:I328)","v":0},{"$f":"-SUM(J317:J328)","v":0},{"$f":"-SUM(K317:K328)","v":0},{"$f":"-SUM(L317:L328)","v":0},{"$f":"IF(Input!M173>0, -SUM(M317:M328), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N317:N328), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O317:O328), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P317:P328), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q317:Q328), 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A23remlife,A23value-SUM($G330:G330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(I$3>A23remlife,A23value-SUM($G330:H330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(J$3>A23remlife,A23value-SUM($G330:I330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(K$3>A23remlife,A23value-SUM($G330:J330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(L$3>A23remlife,A23value-SUM($G330:K330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(M$3>A23remlife,A23value-SUM($G330:L330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(N$3>A23remlife,A23value-SUM($G330:M330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(O$3>A23remlife,A23value-SUM($G330:N330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(P$3>A23remlife,A23value-SUM($G330:O330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0},{"$f":"IF(Q$3>A23remlife,A23value-SUM($G330:P330),IF(A23remlife=\"N/A\",\"n/a\",A23value/A23remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(I$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:H332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:I332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:J332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:K332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:L332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:M332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:N332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:O332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F332),(Input!$H$165*(1+vanilla1)^0.5)-SUM($H332:P332),(Input!$H$165*(1+vanilla1)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(J$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:I333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:J333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:K333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:L333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:M333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:N333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:O333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F333),(Input!$I$165*(1+vanilla2)^0.5)-SUM($I333:P333),(Input!$I$165*(1+vanilla2)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(K$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:J334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:K334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:L334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:M334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:N334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:O334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F334),(Input!$J$165*(1+vanilla3)^0.5)-SUM($J334:P334),(Input!$J$165*(1+vanilla3)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(L$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:K335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:L335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:M335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:N335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:O335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F335),(Input!$K$165*(1+vanilla4)^0.5)-SUM($K335:P335),(Input!$K$165*(1+vanilla4)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(M$3>(A23stdlife+$F336),(Input!$L$165*(1+vanilla5)^0.5)-SUM($L336:L336),(Input!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F336),(Input!$L$165*(1+vanilla5)^0.5)-SUM($L336:M336),(Input!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F336),(Input!$L$165*(1+vanilla5)^0.5)-SUM($L336:N336),(Input!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F336),(Input!$L$165*(1+vanilla5)^0.5)-SUM($L336:O336),(Input!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F336),(Input!$L$165*(1+vanilla5)^0.5)-SUM($L336:P336),(Input!$L$165*(1+vanilla5)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(N$3>(A23stdlife+$F337),(Input!$M$165*(1+vanilla6)^0.5)-SUM($M337:M337),(Input!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F337),(Input!$M$165*(1+vanilla6)^0.5)-SUM($M337:N337),(Input!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F337),(Input!$M$165*(1+vanilla6)^0.5)-SUM($M337:O337),(Input!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F337),(Input!$M$165*(1+vanilla6)^0.5)-SUM($M337:P337),(Input!$M$165*(1+vanilla6)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(O$3>(A23stdlife+$F338),(Input!N$165*(1+vanilla7)^0.5)-SUM($N338:N338),(Input!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F338),(Input!O$165*(1+vanilla7)^0.5)-SUM($N338:O338),(Input!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F338),(Input!P$165*(1+vanilla7)^0.5)-SUM($N338:P338),(Input!$N$165*(1+vanilla7)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(P$3>(A23stdlife+$F339),(Input!$O$165*(1+vanilla8)^0.5)-SUM($O339:O339),(Input!$O$165*(1+vanilla8)^0.5)/A23stdlife))","v":0},{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F339),(Input!$O$165*(1+vanilla8)^0.5)-SUM($O339:P339),(Input!$O$165*(1+vanilla8)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23stdlife=\"n/a\",\"n/a\",IF(Q$3>(A23stdlife+$F340),(Input!$P$165*(1+vanilla9)^0.5)-SUM($P340:P340),(Input!$P$165*(1+vanilla9)^0.5)/A23stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-SUM(H330:H341)","v":0},{"$f":"-SUM(I330:I341)","v":0},{"$f":"-SUM(J330:J341)","v":0},{"$f":"-SUM(K330:K341)","v":0},{"$f":"-SUM(L330:L341)","v":0},{"$f":"IF(Input!M173>0, -SUM(M330:M341), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N330:N341), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O330:O341), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P330:P341), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q330:Q341), 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A24remlife,A24value-SUM($G343:G343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(I$3>A24remlife,A24value-SUM($G343:H343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(J$3>A24remlife,A24value-SUM($G343:I343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(K$3>A24remlife,A24value-SUM($G343:J343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(L$3>A24remlife,A24value-SUM($G343:K343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(M$3>A24remlife,A24value-SUM($G343:L343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(N$3>A24remlife,A24value-SUM($G343:M343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(O$3>A24remlife,A24value-SUM($G343:N343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(P$3>A24remlife,A24value-SUM($G343:O343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0},{"$f":"IF(Q$3>A24remlife,A24value-SUM($G343:P343),IF(A24remlife=\"N/A\",\"n/a\",A24value/A24remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(I$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:H345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:I345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:J345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:K345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:L345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:M345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:N345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:O345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F345),(Input!$H$166*(1+vanilla1)^0.5)-SUM($H345:P345),(Input!$H$166*(1+vanilla1)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(J$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:I346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:J346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:K346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:L346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:M346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:N346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:O346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F346),(Input!$I$166*(1+vanilla2)^0.5)-SUM($I346:P346),(Input!$I$166*(1+vanilla2)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(K$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:J347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:K347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:L347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:M347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:N347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:O347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F347),(Input!$J$166*(1+vanilla3)^0.5)-SUM($J347:P347),(Input!$J$166*(1+vanilla3)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(L$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:K348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:L348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:M348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:N348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:O348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F348),(Input!$K$166*(1+vanilla4)^0.5)-SUM($K348:P348),(Input!$K$166*(1+vanilla4)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(M$3>(A24stdlife+$F349),(Input!$L$166*(1+vanilla5)^0.5)-SUM($L349:L349),(Input!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F349),(Input!$L$166*(1+vanilla5)^0.5)-SUM($L349:M349),(Input!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F349),(Input!$L$166*(1+vanilla5)^0.5)-SUM($L349:N349),(Input!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F349),(Input!$L$166*(1+vanilla5)^0.5)-SUM($L349:O349),(Input!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F349),(Input!$L$166*(1+vanilla5)^0.5)-SUM($L349:P349),(Input!$L$166*(1+vanilla5)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(N$3>(A24stdlife+$F350),(Input!$M$166*(1+vanilla6)^0.5)-SUM($M350:M350),(Input!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F350),(Input!$M$166*(1+vanilla6)^0.5)-SUM($M350:N350),(Input!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F350),(Input!$M$166*(1+vanilla6)^0.5)-SUM($M350:O350),(Input!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F350),(Input!$M$166*(1+vanilla6)^0.5)-SUM($M350:P350),(Input!$M$166*(1+vanilla6)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(O$3>(A24stdlife+$F351),(Input!N$166*(1+vanilla7)^0.5)-SUM($N351:N351),(Input!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F351),(Input!O$166*(1+vanilla7)^0.5)-SUM($N351:O351),(Input!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F351),(Input!P$166*(1+vanilla7)^0.5)-SUM($N351:P351),(Input!$N$166*(1+vanilla7)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(P$3>(A24stdlife+$F352),(Input!$O$166*(1+vanilla8)^0.5)-SUM($O352:O352),(Input!$O$166*(1+vanilla8)^0.5)/A24stdlife))","v":0},{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F352),(Input!$O$166*(1+vanilla8)^0.5)-SUM($O352:P352),(Input!$O$166*(1+vanilla8)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24stdlife=\"n/a\",\"n/a\",IF(Q$3>(A24stdlife+$F353),(Input!$P$166*(1+vanilla9)^0.5)-SUM($P353:P353),(Input!$P$166*(1+vanilla9)^0.5)/A24stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-SUM(H343:H354)","v":0},{"$f":"-SUM(I343:I354)","v":0},{"$f":"-SUM(J343:J354)","v":0},{"$f":"-SUM(K343:K354)","v":0},{"$f":"-SUM(L343:L354)","v":0},{"$f":"IF(Input!M173>0, -SUM(M343:M354), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N343:N354), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O343:O354), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P343:P354), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q343:Q354), 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A25remlife,A25value-SUM($G356:G356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(I$3>A25remlife,A25value-SUM($G356:H356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(J$3>A25remlife,A25value-SUM($G356:I356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(K$3>A25remlife,A25value-SUM($G356:J356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(L$3>A25remlife,A25value-SUM($G356:K356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(M$3>A25remlife,A25value-SUM($G356:L356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(N$3>A25remlife,A25value-SUM($G356:M356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(O$3>A25remlife,A25value-SUM($G356:N356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(P$3>A25remlife,A25value-SUM($G356:O356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0},{"$f":"IF(Q$3>A25remlife,A25value-SUM($G356:P356),IF(A25remlife=\"N/A\",\"n/a\",A25value/A25remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(I$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:H358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:I358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:J358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:K358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:L358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:M358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:N358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:O358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F358),(Input!$H$167*(1+vanilla1)^0.5)-SUM($H358:P358),(Input!$H$167*(1+vanilla1)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(J$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:I359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:J359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:K359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:L359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:M359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:N359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:O359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F359),(Input!$I$167*(1+vanilla2)^0.5)-SUM($I359:P359),(Input!$I$167*(1+vanilla2)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(K$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:J360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:K360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:L360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:M360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:N360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:O360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F360),(Input!$J$167*(1+vanilla3)^0.5)-SUM($J360:P360),(Input!$J$167*(1+vanilla3)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(L$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:K361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:L361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:M361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:N361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:O361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F361),(Input!$K$167*(1+vanilla4)^0.5)-SUM($K361:P361),(Input!$K$167*(1+vanilla4)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(M$3>(A25stdlife+$F362),(Input!$L$167*(1+vanilla5)^0.5)-SUM($L362:L362),(Input!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F362),(Input!$L$167*(1+vanilla5)^0.5)-SUM($L362:M362),(Input!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F362),(Input!$L$167*(1+vanilla5)^0.5)-SUM($L362:N362),(Input!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F362),(Input!$L$167*(1+vanilla5)^0.5)-SUM($L362:O362),(Input!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F362),(Input!$L$167*(1+vanilla5)^0.5)-SUM($L362:P362),(Input!$L$167*(1+vanilla5)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(N$3>(A25stdlife+$F363),(Input!$M$167*(1+vanilla6)^0.5)-SUM($M363:M363),(Input!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F363),(Input!$M$167*(1+vanilla6)^0.5)-SUM($M363:N363),(Input!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F363),(Input!$M$167*(1+vanilla6)^0.5)-SUM($M363:O363),(Input!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F363),(Input!$M$167*(1+vanilla6)^0.5)-SUM($M363:P363),(Input!$M$167*(1+vanilla6)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(O$3>(A25stdlife+$F364),(Input!N$167*(1+vanilla7)^0.5)-SUM($N364:N364),(Input!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F364),(Input!O$167*(1+vanilla7)^0.5)-SUM($N364:O364),(Input!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F364),(Input!P$167*(1+vanilla7)^0.5)-SUM($N364:P364),(Input!$N$167*(1+vanilla7)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(P$3>(A25stdlife+$F365),(Input!$O$167*(1+vanilla8)^0.5)-SUM($O365:O365),(Input!$O$167*(1+vanilla8)^0.5)/A25stdlife))","v":0},{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F365),(Input!$O$167*(1+vanilla8)^0.5)-SUM($O365:P365),(Input!$O$167*(1+vanilla8)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25stdlife=\"n/a\",\"n/a\",IF(Q$3>(A25stdlife+$F366),(Input!$P$167*(1+vanilla9)^0.5)-SUM($P366:P366),(Input!$P$167*(1+vanilla9)^0.5)/A25stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-SUM(H356:H367)","v":0},{"$f":"-SUM(I356:I367)","v":0},{"$f":"-SUM(J356:J367)","v":0},{"$f":"-SUM(K356:K367)","v":0},{"$f":"-SUM(L356:L367)","v":0},{"$f":"IF(Input!M173>0, -SUM(M356:M367), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N356:N367), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O356:O367), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P356:P367), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q356:Q367), 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A26remlife,A26value-SUM($G369:G369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(I$3>A26remlife,A26value-SUM($G369:H369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(J$3>A26remlife,A26value-SUM($G369:I369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(K$3>A26remlife,A26value-SUM($G369:J369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(L$3>A26remlife,A26value-SUM($G369:K369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(M$3>A26remlife,A26value-SUM($G369:L369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(N$3>A26remlife,A26value-SUM($G369:M369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(O$3>A26remlife,A26value-SUM($G369:N369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(P$3>A26remlife,A26value-SUM($G369:O369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0},{"$f":"IF(Q$3>A26remlife,A26value-SUM($G369:P369),IF(A26remlife=\"N/A\",\"n/a\",A26value/A26remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(I$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:H371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:I371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:J371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:K371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:L371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:M371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:N371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:O371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F371),(Input!$H$168*(1+vanilla1)^0.5)-SUM($H371:P371),(Input!$H$168*(1+vanilla1)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(J$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:I372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:J372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:K372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:L372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:M372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:N372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:O372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F372),(Input!$I$168*(1+vanilla2)^0.5)-SUM($I372:P372),(Input!$I$168*(1+vanilla2)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(K$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:J373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:K373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:L373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:M373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:N373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:O373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F373),(Input!$J$168*(1+vanilla3)^0.5)-SUM($J373:P373),(Input!$J$168*(1+vanilla3)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(L$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:K374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:L374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:M374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:N374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:O374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F374),(Input!$K$168*(1+vanilla4)^0.5)-SUM($K374:P374),(Input!$K$168*(1+vanilla4)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(M$3>(A26stdlife+$F375),(Input!$L$168*(1+vanilla5)^0.5)-SUM($L375:L375),(Input!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F375),(Input!$L$168*(1+vanilla5)^0.5)-SUM($L375:M375),(Input!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F375),(Input!$L$168*(1+vanilla5)^0.5)-SUM($L375:N375),(Input!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F375),(Input!$L$168*(1+vanilla5)^0.5)-SUM($L375:O375),(Input!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F375),(Input!$L$168*(1+vanilla5)^0.5)-SUM($L375:P375),(Input!$L$168*(1+vanilla5)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(N$3>(A26stdlife+$F376),(Input!$M$168*(1+vanilla6)^0.5)-SUM($M376:M376),(Input!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F376),(Input!$M$168*(1+vanilla6)^0.5)-SUM($M376:N376),(Input!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F376),(Input!$M$168*(1+vanilla6)^0.5)-SUM($M376:O376),(Input!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F376),(Input!$M$168*(1+vanilla6)^0.5)-SUM($M376:P376),(Input!$M$168*(1+vanilla6)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(O$3>(A26stdlife+$F377),(Input!N$168*(1+vanilla7)^0.5)-SUM($N377:N377),(Input!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F377),(Input!O$168*(1+vanilla7)^0.5)-SUM($N377:O377),(Input!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F377),(Input!P$168*(1+vanilla7)^0.5)-SUM($N377:P377),(Input!$N$168*(1+vanilla7)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(P$3>(A26stdlife+$F378),(Input!$O$168*(1+vanilla8)^0.5)-SUM($O378:O378),(Input!$O$168*(1+vanilla8)^0.5)/A26stdlife))","v":0},{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F378),(Input!$O$168*(1+vanilla8)^0.5)-SUM($O378:P378),(Input!$O$168*(1+vanilla8)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26stdlife=\"n/a\",\"n/a\",IF(Q$3>(A26stdlife+$F379),(Input!$P$168*(1+vanilla9)^0.5)-SUM($P379:P379),(Input!$P$168*(1+vanilla9)^0.5)/A26stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-SUM(H369:H380)","v":0},{"$f":"-SUM(I369:I380)","v":0},{"$f":"-SUM(J369:J380)","v":0},{"$f":"-SUM(K369:K380)","v":0},{"$f":"-SUM(L369:L380)","v":0},{"$f":"IF(Input!M173>0, -SUM(M369:M380), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N369:N380), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O369:O380), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P369:P380), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q369:Q380), 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A27remlife,A27value-SUM($G382:G382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(I$3>A27remlife,A27value-SUM($G382:H382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(J$3>A27remlife,A27value-SUM($G382:I382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(K$3>A27remlife,A27value-SUM($G382:J382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(L$3>A27remlife,A27value-SUM($G382:K382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(M$3>A27remlife,A27value-SUM($G382:L382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(N$3>A27remlife,A27value-SUM($G382:M382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(O$3>A27remlife,A27value-SUM($G382:N382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(P$3>A27remlife,A27value-SUM($G382:O382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0},{"$f":"IF(Q$3>A27remlife,A27value-SUM($G382:P382),IF(A27remlife=\"N/A\",\"n/a\",A27value/A27remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(I$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:H384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:I384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:J384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:K384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:L384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:M384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:N384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:O384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F384),(Input!$H$169*(1+vanilla1)^0.5)-SUM($H384:P384),(Input!$H$169*(1+vanilla1)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(J$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:I385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:J385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:K385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:L385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:M385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:N385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:O385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F385),(Input!$I$169*(1+vanilla2)^0.5)-SUM($I385:P385),(Input!$I$169*(1+vanilla2)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(K$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:J386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:K386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:L386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:M386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:N386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:O386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F386),(Input!$J$169*(1+vanilla3)^0.5)-SUM($J386:P386),(Input!$J$169*(1+vanilla3)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(L$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:K387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:L387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:M387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:N387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:O387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F387),(Input!$K$169*(1+vanilla4)^0.5)-SUM($K387:P387),(Input!$K$169*(1+vanilla4)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(M$3>(A27stdlife+$F388),(Input!$L$169*(1+vanilla5)^0.5)-SUM($L388:L388),(Input!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F388),(Input!$L$169*(1+vanilla5)^0.5)-SUM($L388:M388),(Input!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F388),(Input!$L$169*(1+vanilla5)^0.5)-SUM($L388:N388),(Input!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F388),(Input!$L$169*(1+vanilla5)^0.5)-SUM($L388:O388),(Input!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F388),(Input!$L$169*(1+vanilla5)^0.5)-SUM($L388:P388),(Input!$L$169*(1+vanilla5)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(N$3>(A27stdlife+$F389),(Input!$M$169*(1+vanilla6)^0.5)-SUM($M389:M389),(Input!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F389),(Input!$M$169*(1+vanilla6)^0.5)-SUM($M389:N389),(Input!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F389),(Input!$M$169*(1+vanilla6)^0.5)-SUM($M389:O389),(Input!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F389),(Input!$M$169*(1+vanilla6)^0.5)-SUM($M389:P389),(Input!$M$169*(1+vanilla6)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(O$3>(A27stdlife+$F390),(Input!N$169*(1+vanilla7)^0.5)-SUM($N390:N390),(Input!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F390),(Input!O$169*(1+vanilla7)^0.5)-SUM($N390:O390),(Input!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F390),(Input!P$169*(1+vanilla7)^0.5)-SUM($N390:P390),(Input!$N$169*(1+vanilla7)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(P$3>(A27stdlife+$F391),(Input!$O$169*(1+vanilla8)^0.5)-SUM($O391:O391),(Input!$O$169*(1+vanilla8)^0.5)/A27stdlife))","v":0},{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F391),(Input!$O$169*(1+vanilla8)^0.5)-SUM($O391:P391),(Input!$O$169*(1+vanilla8)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27stdlife=\"n/a\",\"n/a\",IF(Q$3>(A27stdlife+$F392),(Input!$P$169*(1+vanilla9)^0.5)-SUM($P392:P392),(Input!$P$169*(1+vanilla9)^0.5)/A27stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-SUM(H382:H393)","v":0},{"$f":"-SUM(I382:I393)","v":0},{"$f":"-SUM(J382:J393)","v":0},{"$f":"-SUM(K382:K393)","v":0},{"$f":"-SUM(L382:L393)","v":0},{"$f":"IF(Input!M173>0, -SUM(M382:M393), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N382:N393), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O382:O393), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P382:P393), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q382:Q393), 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A28remlife,A28value-SUM($G395:G395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(I$3>A28remlife,A28value-SUM($G395:H395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(J$3>A28remlife,A28value-SUM($G395:I395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(K$3>A28remlife,A28value-SUM($G395:J395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(L$3>A28remlife,A28value-SUM($G395:K395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(M$3>A28remlife,A28value-SUM($G395:L395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(N$3>A28remlife,A28value-SUM($G395:M395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(O$3>A28remlife,A28value-SUM($G395:N395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(P$3>A28remlife,A28value-SUM($G395:O395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0},{"$f":"IF(Q$3>A28remlife,A28value-SUM($G395:P395),IF(A28remlife=\"N/A\",\"n/a\",A28value/A28remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(I$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:H397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:I397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:J397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:K397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:L397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:M397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:N397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:O397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F397),(Input!$H$170*(1+vanilla1)^0.5)-SUM($H397:P397),(Input!$H$170*(1+vanilla1)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(J$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:I398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:J398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:K398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:L398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:M398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:N398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:O398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F398),(Input!$I$170*(1+vanilla2)^0.5)-SUM($I398:P398),(Input!$I$170*(1+vanilla2)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(K$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:J399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:K399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:L399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:M399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:N399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:O399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F399),(Input!$J$170*(1+vanilla3)^0.5)-SUM($J399:P399),(Input!$J$170*(1+vanilla3)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(L$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:K400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:L400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:M400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:N400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:O400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F400),(Input!$K$170*(1+vanilla4)^0.5)-SUM($K400:P400),(Input!$K$170*(1+vanilla4)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(M$3>(A28stdlife+$F401),(Input!$L$170*(1+vanilla5)^0.5)-SUM($L401:L401),(Input!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F401),(Input!$L$170*(1+vanilla5)^0.5)-SUM($L401:M401),(Input!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F401),(Input!$L$170*(1+vanilla5)^0.5)-SUM($L401:N401),(Input!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F401),(Input!$L$170*(1+vanilla5)^0.5)-SUM($L401:O401),(Input!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F401),(Input!$L$170*(1+vanilla5)^0.5)-SUM($L401:P401),(Input!$L$170*(1+vanilla5)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(N$3>(A28stdlife+$F402),(Input!$M$170*(1+vanilla6)^0.5)-SUM($M402:M402),(Input!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F402),(Input!$M$170*(1+vanilla6)^0.5)-SUM($M402:N402),(Input!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F402),(Input!$M$170*(1+vanilla6)^0.5)-SUM($M402:O402),(Input!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F402),(Input!$M$170*(1+vanilla6)^0.5)-SUM($M402:P402),(Input!$M$170*(1+vanilla6)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(O$3>(A28stdlife+$F403),(Input!N$170*(1+vanilla7)^0.5)-SUM($N403:N403),(Input!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F403),(Input!O$170*(1+vanilla7)^0.5)-SUM($N403:O403),(Input!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F403),(Input!P$170*(1+vanilla7)^0.5)-SUM($N403:P403),(Input!$N$170*(1+vanilla7)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(P$3>(A28stdlife+$F404),(Input!$O$170*(1+vanilla8)^0.5)-SUM($O404:O404),(Input!$O$170*(1+vanilla8)^0.5)/A28stdlife))","v":0},{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F404),(Input!$O$170*(1+vanilla8)^0.5)-SUM($O404:P404),(Input!$O$170*(1+vanilla8)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28stdlife=\"n/a\",\"n/a\",IF(Q$3>(A28stdlife+$F405),(Input!$P$170*(1+vanilla9)^0.5)-SUM($P405:P405),(Input!$P$170*(1+vanilla9)^0.5)/A28stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-SUM(H395:H406)","v":0},{"$f":"-SUM(I395:I406)","v":0},{"$f":"-SUM(J395:J406)","v":0},{"$f":"-SUM(K395:K406)","v":0},{"$f":"-SUM(L395:L406)","v":0},{"$f":"IF(Input!M173>0, -SUM(M395:M406), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N395:N406), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O395:O406), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P395:P406), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q395:Q406), 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A29remlife,A29value-SUM($G408:G408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(I$3>A29remlife,A29value-SUM($G408:H408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(J$3>A29remlife,A29value-SUM($G408:I408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(K$3>A29remlife,A29value-SUM($G408:J408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(L$3>A29remlife,A29value-SUM($G408:K408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(M$3>A29remlife,A29value-SUM($G408:L408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(N$3>A29remlife,A29value-SUM($G408:M408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(O$3>A29remlife,A29value-SUM($G408:N408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(P$3>A29remlife,A29value-SUM($G408:O408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0},{"$f":"IF(Q$3>A29remlife,A29value-SUM($G408:P408),IF(A29remlife=\"N/A\",\"n/a\",A29value/A29remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(I$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:H410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:I410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:J410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:K410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:L410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:M410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:N410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:O410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F410),(Input!$H$171*(1+vanilla1)^0.5)-SUM($H410:P410),(Input!$H$171*(1+vanilla1)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(J$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:I411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:J411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:K411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:L411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:M411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:N411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:O411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F411),(Input!$I$171*(1+vanilla2)^0.5)-SUM($I411:P411),(Input!$I$171*(1+vanilla2)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(K$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:J412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:K412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:L412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:M412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:N412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:O412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F412),(Input!$J$171*(1+vanilla3)^0.5)-SUM($J412:P412),(Input!$J$171*(1+vanilla3)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(L$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:K413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:L413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:M413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:N413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:O413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F413),(Input!$K$171*(1+vanilla4)^0.5)-SUM($K413:P413),(Input!$K$171*(1+vanilla4)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(M$3>(A29stdlife+$F414),(Input!$L$171*(1+vanilla5)^0.5)-SUM($L414:L414),(Input!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F414),(Input!$L$171*(1+vanilla5)^0.5)-SUM($L414:M414),(Input!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F414),(Input!$L$171*(1+vanilla5)^0.5)-SUM($L414:N414),(Input!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F414),(Input!$L$171*(1+vanilla5)^0.5)-SUM($L414:O414),(Input!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F414),(Input!$L$171*(1+vanilla5)^0.5)-SUM($L414:P414),(Input!$L$171*(1+vanilla5)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(N$3>(A29stdlife+$F415),(Input!$M$171*(1+vanilla6)^0.5)-SUM($M415:M415),(Input!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F415),(Input!$M$171*(1+vanilla6)^0.5)-SUM($M415:N415),(Input!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F415),(Input!$M$171*(1+vanilla6)^0.5)-SUM($M415:O415),(Input!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F415),(Input!$M$171*(1+vanilla6)^0.5)-SUM($M415:P415),(Input!$M$171*(1+vanilla6)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(O$3>(A29stdlife+$F416),(Input!N$171*(1+vanilla7)^0.5)-SUM($N416:N416),(Input!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F416),(Input!O$171*(1+vanilla7)^0.5)-SUM($N416:O416),(Input!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F416),(Input!P$171*(1+vanilla7)^0.5)-SUM($N416:P416),(Input!$N$171*(1+vanilla7)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(P$3>(A29stdlife+$F417),(Input!$O$171*(1+vanilla8)^0.5)-SUM($O417:O417),(Input!$O$171*(1+vanilla8)^0.5)/A29stdlife))","v":0},{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F417),(Input!$O$171*(1+vanilla8)^0.5)-SUM($O417:P417),(Input!$O$171*(1+vanilla8)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29stdlife=\"n/a\",\"n/a\",IF(Q$3>(A29stdlife+$F418),(Input!$P$171*(1+vanilla9)^0.5)-SUM($P418:P418),(Input!$P$171*(1+vanilla9)^0.5)/A29stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-SUM(H408:H419)","v":0},{"$f":"-SUM(I408:I419)","v":0},{"$f":"-SUM(J408:J419)","v":0},{"$f":"-SUM(K408:K419)","v":0},{"$f":"-SUM(L408:L419)","v":0},{"$f":"IF(Input!M173>0, -SUM(M408:M419), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N408:N419), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O408:O419), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P408:P419), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q408:Q419), 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,"Opening RAB",null,null,{"$f":"IF(H$3>A30remlife,A30value-SUM($G421:G421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(I$3>A30remlife,A30value-SUM($G421:H421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(J$3>A30remlife,A30value-SUM($G421:I421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(K$3>A30remlife,A30value-SUM($G421:J421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(L$3>A30remlife,A30value-SUM($G421:K421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(M$3>A30remlife,A30value-SUM($G421:L421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(N$3>A30remlife,A30value-SUM($G421:M421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(O$3>A30remlife,A30value-SUM($G421:N421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(P$3>A30remlife,A30value-SUM($G421:O421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0},{"$f":"IF(Q$3>A30remlife,A30value-SUM($G421:P421),IF(A30remlife=\"N/A\",\"n/a\",A30value/A30remlife))","v":0}]
[null,null,null,null,"Capex in year",0]
[null,null,null,null,null,1,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(I$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:H423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:I423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:J423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:K423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:L423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:M423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:N423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:O423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F423),(Input!$H$172*(1+vanilla1)^0.5)-SUM($H423:P423),(Input!$H$172*(1+vanilla1)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,2,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(J$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:I424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:J424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:K424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:L424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:M424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:N424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:O424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F424),(Input!$I$172*(1+vanilla2)^0.5)-SUM($I424:P424),(Input!$I$172*(1+vanilla2)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,3,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(K$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:J425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:K425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:L425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:M425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:N425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:O425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F425),(Input!$J$172*(1+vanilla3)^0.5)-SUM($J425:P425),(Input!$J$172*(1+vanilla3)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(L$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:K426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:L426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:M426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:N426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:O426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F426),(Input!$K$172*(1+vanilla4)^0.5)-SUM($K426:P426),(Input!$K$172*(1+vanilla4)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(M$3>(A30stdlife+$F427),(Input!$L$172*(1+vanilla5)^0.5)-SUM($L427:L427),(Input!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F427),(Input!$L$172*(1+vanilla5)^0.5)-SUM($L427:M427),(Input!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F427),(Input!$L$172*(1+vanilla5)^0.5)-SUM($L427:N427),(Input!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F427),(Input!$L$172*(1+vanilla5)^0.5)-SUM($L427:O427),(Input!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F427),(Input!$L$172*(1+vanilla5)^0.5)-SUM($L427:P427),(Input!$L$172*(1+vanilla5)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(N$3>(A30stdlife+$F428),(Input!$M$172*(1+vanilla6)^0.5)-SUM($M428:M428),(Input!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F428),(Input!$M$172*(1+vanilla6)^0.5)-SUM($M428:N428),(Input!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F428),(Input!$M$172*(1+vanilla6)^0.5)-SUM($M428:O428),(Input!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F428),(Input!$M$172*(1+vanilla6)^0.5)-SUM($M428:P428),(Input!$M$172*(1+vanilla6)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(O$3>(A30stdlife+$F429),(Input!N$172*(1+vanilla7)^0.5)-SUM($N429:N429),(Input!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F429),(Input!O$172*(1+vanilla7)^0.5)-SUM($N429:O429),(Input!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F429),(Input!P$172*(1+vanilla7)^0.5)-SUM($N429:P429),(Input!$N$172*(1+vanilla7)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(P$3>(A30stdlife+$F430),(Input!$O$172*(1+vanilla8)^0.5)-SUM($O430:O430),(Input!$O$172*(1+vanilla8)^0.5)/A30stdlife))","v":0},{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F430),(Input!$O$172*(1+vanilla8)^0.5)-SUM($O430:P430),(Input!$O$172*(1+vanilla8)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30stdlife=\"n/a\",\"n/a\",IF(Q$3>(A30stdlife+$F431),(Input!$P$172*(1+vanilla9)^0.5)-SUM($P431:P431),(Input!$P$172*(1+vanilla9)^0.5)/A30stdlife))","v":0}]
[null,null,null,null,null,10]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-SUM(H421:H432)","v":0},{"$f":"-SUM(I421:I432)","v":0},{"$f":"-SUM(J421:J432)","v":0},{"$f":"-SUM(K421:K432)","v":0},{"$f":"-SUM(L421:L432)","v":0},{"$f":"IF(Input!M173>0, -SUM(M421:M432), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N421:N432), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O421:O432), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P421:P432), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q421:Q432), 0)","v":0}]
[]
[null,null,"Nominal Asset Values"]
[]
[null,null,"Nominal Opening Regulated Asset Base",null,null,null,{"$f":"SUM(G438:G467)","v":112.76845095266511},{"$f":"SUM(H438:H467)","v":148.61073285989448},{"$f":"SUM(I438:I467)","v":190.66539513340211},{"$f":"SUM(J438:J467)","v":220.23313233158504},239.28049283823043,233.39988556732254,{"$f":"SUM(M438:M467)","v":205.74778978507888},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"Input!J7","v":12.967491074148629},{"$f":"G438+G470+G502+G534+G566+G598","v":12.801427448468615},{"$f":"H438+H470+H502","v":11.984866055160188},{"$f":"I438+I470+I502","v":6.7566277976103226},{"$f":"J438+J470+J502","v":0},-1.0720676544945308E-15,{"$f":"L438+L470+L502","v":-1.0968076772905586E-15},{"$f":"IF(Input!M$173>0, M438+M470+M502, 0)","v":0},{"$f":"IF(Input!N$173>0, N438+N470+N502, 0)","v":0},{"$f":"IF(Input!O$173>0, O438+O470+O502, 0)","v":0},{"$f":"IF(Input!P$173>0, P438+P470+P502, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q438+Q470+Q502, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"Input!J8","v":2.438599929058785},{"$f":"G439+G471+G503+G535+G567+G599","v":1.8289499467940886},2.6673490598157983,2.2429539687063498,0,0,0,{"$f":"IF(Input!M$173>0, M439+M471+M503, 0)","v":0},{"$f":"IF(Input!N$173>0, N439+N471+N503, 0)","v":0},{"$f":"IF(Input!O$173>0, O439+O471+O503, 0)","v":0},{"$f":"IF(Input!P$173>0, P439+P471+P503, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q439+Q471+Q503, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"Input!J9","v":6.2767893818702358},{"$f":"G440+G472+G504+G536+G568+G600","v":25.810213055534355},65.824165950965082,111.3476445182457,159.13382162989052,173.9834117063331,165.98962949908807,{"$f":"IF(Input!M$173>0, M440+M472+M504, 0)","v":0},{"$f":"IF(Input!N$173>0, N440+N472+N504, 0)","v":0},{"$f":"IF(Input!O$173>0, O440+O472+O504, 0)","v":0},{"$f":"IF(Input!P$173>0, P440+P472+P504, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q440+Q472+Q504, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"Input!J10","v":69.031534838693347},{"$f":"G441+G473+G505+G537+G569+G601","v":90.017844833074534},84.035442874097825,76.376332276375294,59.985873898264657,44.813148009886532,29.5157988163783,{"$f":"IF(Input!M$173>0, M441+M473+M505, 0)","v":0},{"$f":"IF(Input!N$173>0, N441+N473+N505, 0)","v":0},{"$f":"IF(Input!O$173>0, O441+O473+O505, 0)","v":0},{"$f":"IF(Input!P$173>0, P441+P473+P505, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q441+Q473+Q505, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"Input!J11","v":0},{"$f":"G442+G474+G506+G538+G570+G602","v":0},2.1134709978571431,2.2401905147217871,2.8606995445008638,3.356675327756975,2.913597965348472,{"$f":"IF(Input!M$173>0, M442+M474+M506, 0)","v":0},{"$f":"IF(Input!N$173>0, N442+N474+N506, 0)","v":0},{"$f":"IF(Input!O$173>0, O442+O474+O506, 0)","v":0},{"$f":"IF(Input!P$173>0, P442+P474+P506, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q442+Q474+Q506, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"Input!J12","v":22.054035728894107},{"$f":"G443+G475+G507+G539+G571+G603","v":18.152297576022885},24.040100195506092,21.269383255925611,17.300097765574392,11.246650523345934,7.328763504264054,{"$f":"IF(Input!M$173>0, M443+M475+M507, 0)","v":0},{"$f":"IF(Input!N$173>0, N443+N475+N507, 0)","v":0},{"$f":"IF(Input!O$173>0, O443+O475+O507, 0)","v":0},{"$f":"IF(Input!P$173>0, P443+P475+P507, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q443+Q475+Q507, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"Input!J13","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M444+M476+M508, 0)","v":0},{"$f":"IF(Input!N$173>0, N444+N476+N508, 0)","v":0},{"$f":"IF(Input!O$173>0, O444+O476+O508, 0)","v":0},{"$f":"IF(Input!P$173>0, P444+P476+P508, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q444+Q476+Q508, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"Input!J14","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M445+M477+M509, 0)","v":0},{"$f":"IF(Input!N$173>0, N445+N477+N509, 0)","v":0},{"$f":"IF(Input!O$173>0, O445+O477+O509, 0)","v":0},{"$f":"IF(Input!P$173>0, P445+P477+P509, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q445+Q477+Q509, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"Input!J15","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M446+M478+M510, 0)","v":0},{"$f":"IF(Input!N$173>0, N446+N478+N510, 0)","v":0},{"$f":"IF(Input!O$173>0, O446+O478+O510, 0)","v":0},{"$f":"IF(Input!P$173>0, P446+P478+P510, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q446+Q478+Q510, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"Input!J16","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M447+M479+M511, 0)","v":0},{"$f":"IF(Input!N$173>0, N447+N479+N511, 0)","v":0},{"$f":"IF(Input!O$173>0, O447+O479+O511, 0)","v":0},{"$f":"IF(Input!P$173>0, P447+P479+P511, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q447+Q479+Q511, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"Input!J17","v":0},0,{"$f":"H448+H480+H512","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M448+M480+M512, 0)","v":0},{"$f":"IF(Input!N$173>0, N448+N480+N512, 0)","v":0},{"$f":"IF(Input!O$173>0, O448+O480+O512, 0)","v":0},{"$f":"IF(Input!P$173>0, P448+P480+P512, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q448+Q480+Q512, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"Input!J18","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M449+M481+M513, 0)","v":0},{"$f":"IF(Input!N$173>0, N449+N481+N513, 0)","v":0},{"$f":"IF(Input!O$173>0, O449+O481+O513, 0)","v":0},{"$f":"IF(Input!P$173>0, P449+P481+P513, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q449+Q481+Q513, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"Input!J19","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M450+M482+M514, 0)","v":0},{"$f":"IF(Input!N$173>0, N450+N482+N514, 0)","v":0},{"$f":"IF(Input!O$173>0, O450+O482+O514, 0)","v":0},{"$f":"IF(Input!P$173>0, P450+P482+P514, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q450+Q482+Q514, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"Input!J20","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M451+M483+M515, 0)","v":0},{"$f":"IF(Input!N$173>0, N451+N483+N515, 0)","v":0},{"$f":"IF(Input!O$173>0, O451+O483+O515, 0)","v":0},{"$f":"IF(Input!P$173>0, P451+P483+P515, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q451+Q483+Q515, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"Input!J21","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M452+M484+M516, 0)","v":0},{"$f":"IF(Input!N$173>0, N452+N484+N516, 0)","v":0},{"$f":"IF(Input!O$173>0, O452+O484+O516, 0)","v":0},{"$f":"IF(Input!P$173>0, P452+P484+P516, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q452+Q484+Q516, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"Input!J22","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M453+M485+M517, 0)","v":0},{"$f":"IF(Input!N$173>0, N453+N485+N517, 0)","v":0},{"$f":"IF(Input!O$173>0, O453+O485+O517, 0)","v":0},{"$f":"IF(Input!P$173>0, P453+P485+P517, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q453+Q485+Q517, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"Input!J23","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M454+M486+M518, 0)","v":0},{"$f":"IF(Input!N$173>0, N454+N486+N518, 0)","v":0},{"$f":"IF(Input!O$173>0, O454+O486+O518, 0)","v":0},{"$f":"IF(Input!P$173>0, P454+P486+P518, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q454+Q486+Q518, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"Input!J24","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M455+M487+M519, 0)","v":0},{"$f":"IF(Input!N$173>0, N455+N487+N519, 0)","v":0},{"$f":"IF(Input!O$173>0, O455+O487+O519, 0)","v":0},{"$f":"IF(Input!P$173>0, P455+P487+P519, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q455+Q487+Q519, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"Input!J25","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M456+M488+M520, 0)","v":0},{"$f":"IF(Input!N$173>0, N456+N488+N520, 0)","v":0},{"$f":"IF(Input!O$173>0, O456+O488+O520, 0)","v":0},{"$f":"IF(Input!P$173>0, P456+P488+P520, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q456+Q488+Q520, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"Input!J26","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M457+M489+M521, 0)","v":0},{"$f":"IF(Input!N$173>0, N457+N489+N521, 0)","v":0},{"$f":"IF(Input!O$173>0, O457+O489+O521, 0)","v":0},{"$f":"IF(Input!P$173>0, P457+P489+P521, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q457+Q489+Q521, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"Input!J27","v":0},{"$f":"G458+G490+G522+G554+G586+G618","v":0},{"$f":"H458+H490+H522","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M458+M490+M522, 0)","v":0},{"$f":"IF(Input!N$173>0, N458+N490+N522, 0)","v":0},{"$f":"IF(Input!O$173>0, O458+O490+O522, 0)","v":0},{"$f":"IF(Input!P$173>0, P458+P490+P522, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q458+Q490+Q522, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"Input!J28","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M459+M491+M523, 0)","v":0},{"$f":"IF(Input!N$173>0, N459+N491+N523, 0)","v":0},{"$f":"IF(Input!O$173>0, O459+O491+O523, 0)","v":0},{"$f":"IF(Input!P$173>0, P459+P491+P523, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q459+Q491+Q523, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"Input!J29","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M460+M492+M524, 0)","v":0},{"$f":"IF(Input!N$173>0, N460+N492+N524, 0)","v":0},{"$f":"IF(Input!O$173>0, O460+O492+O524, 0)","v":0},{"$f":"IF(Input!P$173>0, P460+P492+P524, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q460+Q492+Q524, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"Input!J30","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M461+M493+M525, 0)","v":0},{"$f":"IF(Input!N$173>0, N461+N493+N525, 0)","v":0},{"$f":"IF(Input!O$173>0, O461+O493+O525, 0)","v":0},{"$f":"IF(Input!P$173>0, P461+P493+P525, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q461+Q493+Q525, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"Input!J31","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M462+M494+M526, 0)","v":0},{"$f":"IF(Input!N$173>0, N462+N494+N526, 0)","v":0},{"$f":"IF(Input!O$173>0, O462+O494+O526, 0)","v":0},{"$f":"IF(Input!P$173>0, P462+P494+P526, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q462+Q494+Q526, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"Input!J32","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M463+M495+M527, 0)","v":0},{"$f":"IF(Input!N$173>0, N463+N495+N527, 0)","v":0},{"$f":"IF(Input!O$173>0, O463+O495+O527, 0)","v":0},{"$f":"IF(Input!P$173>0, P463+P495+P527, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q463+Q495+Q527, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"Input!J33","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M464+M496+M528, 0)","v":0},{"$f":"IF(Input!N$173>0, N464+N496+N528, 0)","v":0},{"$f":"IF(Input!O$173>0, O464+O496+O528, 0)","v":0},{"$f":"IF(Input!P$173>0, P464+P496+P528, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q464+Q496+Q528, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"Input!J34","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M465+M497+M529, 0)","v":0},{"$f":"IF(Input!N$173>0, N465+N497+N529, 0)","v":0},{"$f":"IF(Input!O$173>0, O465+O497+O529, 0)","v":0},{"$f":"IF(Input!P$173>0, P465+P497+P529, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q465+Q497+Q529, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"Input!J35","v":0},0,{"$f":"H466+H498+H530","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M466+M498+M530, 0)","v":0},{"$f":"IF(Input!N$173>0, N466+N498+N530, 0)","v":0},{"$f":"IF(Input!O$173>0, O466+O498+O530, 0)","v":0},{"$f":"IF(Input!P$173>0, P466+P498+P530, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q466+Q498+Q530, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"Input!J36","v":0},0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M467+M499+M531, 0)","v":0},{"$f":"IF(Input!N$173>0, N467+N499+N531, 0)","v":0},{"$f":"IF(Input!O$173>0, O467+O499+O531, 0)","v":0},{"$f":"IF(Input!P$173>0, P467+P499+P531, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q467+Q499+Q531, 0)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G470:G499)","v":59.033656000000001},{"$f":"SUM(H470:H499)","v":69.565631440000104},{"$f":"SUM(I470:I499)","v":62.951354020000004},60.985874810000006,29.669911000000003,6.8696907908731468,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Adjustment for previous period'!G366","v":3.588444},{"$f":"H12*H$7","v":4.0158424699999999},{"$f":"I12*I$7","v":0.82989998999999992},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G367","v":0},{"$f":"H13*H$7","v":1.7675738999999988},1.2935029899999999,0,0,0,{"$f":"M13*M$7","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G368","v":20.654799000000001},42.573902870000104,49.728099620000002,55.756401790000005,24.549682000000001,2.3490693508731466,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G369","v":34.423245999999999},8.3820357199999993,7.9740749500000012,1.74857127,4.0419159999999996,4.2866214400000002,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G370","v":0},2.2760456900000001,0.41883868000000007,1.0553721999999999,1.0783130000000001,0.23400000000000001,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Adjustment for previous period'!G371","v":0.36716700000000002},10.550230790000001,2.7069377899999996,2.4255295500000011,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Adjustment for previous period'!G372","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Adjustment for previous period'!G373","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Adjustment for previous period'!G374","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Adjustment for previous period'!G375","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G376","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Adjustment for previous period'!G377","v":0},0,0,0,0,0,{"$f":"M23*M$7","v":0},0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Adjustment for previous period'!G378","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Adjustment for previous period'!G379","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Adjustment for previous period'!G380","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G381","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G382","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G383","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G384","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G385","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G386","v":0},{"$f":"H32*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G387","v":0},{"$f":"H33*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G388","v":0},{"$f":"H34*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G389","v":0},{"$f":"H35*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G390","v":0},{"$f":"H36*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G391","v":0},{"$f":"H37*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G392","v":0},{"$f":"H38*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G393","v":0},{"$f":"H39*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G394","v":0},{"$f":"H40*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G395","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G502:G531)","v":-23.191374092770623},{"$f":"SUM(H502:H531)","v":-27.510969166492448},{"$f":"SUM(I502:I531)","v":-33.383616821817064},-41.938514303354623,-35.550518270907887,-34.521786573116799,5.1436947446269725,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Adjustment for previous period'!G398","v":-3.7545076256800138},{"$f":"H632+H666","v":-4.8324038633084268},{"$f":"I632+I666","v":-6.0581382475498646},{"$f":"J632+J666","v":-6.75662779761032},-1.0720676544945308E-15,-2.4740022796027784E-17,{"$f":"M632+M666","v":-2.7420191932263968E-17},0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G399","v":-0.60964998226469624},{"$f":"H633+H667","v":-0.92917478697828937},-1.7178980811094486,-2.2429539687063502,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G400","v":-1.1213753263358783},-2.5599499745693715,-4.2046210527193857,-7.9702246783551747,-9.7000919235574141,-10.342851558118188,4.1497407374772015,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G401","v":-13.436936005618813},-14.364437678976708,-15.63318554772253,-18.139029648110636,-19.214641888378125,-19.58397063350823,0.73789497040945751,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G402","v":0},-0.16257469214285714,-0.29211916313535585,-0.43486317022092297,-0.58233721674388894,-0.67707736240850303,7.2839949133711807E-2,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Adjustment for previous period'!G403","v":-4.268905152871219},-4.6624281705167938,-5.4776547295804781,-6.3948150403512187,-6.0534472422284589,-3.9178870190818804,0.18321908760660136,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Adjustment for previous period'!G404","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Adjustment for previous period'!G405","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Adjustment for previous period'!G406","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Adjustment for previous period'!G407","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G408","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Adjustment for previous period'!G409","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Adjustment for previous period'!G410","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Adjustment for previous period'!G411","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Adjustment for previous period'!G412","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G413","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G414","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G415","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G416","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G417","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G418","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G419","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G420","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G421","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G422","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G423","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G424","v":0},0,0,{"$f":"J658+J692","v":0},0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G425","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G426","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G427","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G534:G563)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Adjustment for previous period'!G430","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G431","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G432","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G433","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G434","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Adjustment for previous period'!G435","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Adjustment for previous period'!G436","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Adjustment for previous period'!G437","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Adjustment for previous period'!G438","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Adjustment for previous period'!G439","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G440","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Adjustment for previous period'!G441","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Adjustment for previous period'!G442","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Adjustment for previous period'!G443","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Adjustment for previous period'!G444","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G445","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G446","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G447","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G448","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G449","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G450","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G451","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G452","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G453","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G454","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G455","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G456","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G457","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G458","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G459","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G566:G595)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Adjustment for previous period'!G462","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G463","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G464","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G465","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G466","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Adjustment for previous period'!G467","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Adjustment for previous period'!G468","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Adjustment for previous period'!G469","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Adjustment for previous period'!G470","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Adjustment for previous period'!G471","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G472","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Adjustment for previous period'!G473","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Adjustment for previous period'!G474","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Adjustment for previous period'!G475","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Adjustment for previous period'!G476","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G477","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G478","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G479","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G480","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G481","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G482","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G483","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G484","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G485","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G486","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G487","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G488","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G489","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G490","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G491","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G598:G627)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Adjustment for previous period'!G494","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G495","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Adjustment for previous period'!G496","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Adjustment for previous period'!G497","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Adjustment for previous period'!G498","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Adjustment for previous period'!G499","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Adjustment for previous period'!G500","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Adjustment for previous period'!G501","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Adjustment for previous period'!G502","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Adjustment for previous period'!G503","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Adjustment for previous period'!G504","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Adjustment for previous period'!G505","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Adjustment for previous period'!G506","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Adjustment for previous period'!G507","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Adjustment for previous period'!G508","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Adjustment for previous period'!G509","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Adjustment for previous period'!G510","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Adjustment for previous period'!G511","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Adjustment for previous period'!G512","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Adjustment for previous period'!G513","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Adjustment for previous period'!G514","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Adjustment for previous period'!G515","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Adjustment for previous period'!G516","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Adjustment for previous period'!G517","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Adjustment for previous period'!G518","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Adjustment for previous period'!G519","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Adjustment for previous period'!G520","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Adjustment for previous period'!G521","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Adjustment for previous period'!G522","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Adjustment for previous period'!G523","v":0}]
[]
[]
[]
[null,null,"Nominal Actual Straight-line Depreciation",null,null,null,{"$f":"SUM(G632:G661)","v":-24.613678879560975},{"$f":"SUM(H632:H661)","v":-31.653735740878624},{"$f":"SUM(I632:I661)","v":-40.094862697834088},-46.351986275279558,-40.721609471732535,-39.907937778516583,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"-(G666-G502)","v":-3.9180615671557608},{"$f":"H$56*H$7","v":-5.1892645335800927},{"$f":"I$56*I$7","v":-6.4799944676103207},-6.89203061867443,{"$f":"K$56*K$7","v":-1.0720676544945308E-15},{"$f":"L$56*L$7","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,-0.64040709848705901,{"$f":"H$69*H$7","v":-0.98015974990789956},-1.8117863053730165,-2.2879027662392253,0,{"$f":"L$69*L$7","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,-1.200542039260367,{"$f":"H$82*H$7","v":-3.2794517620012358},-6.5215709217377711,-10.2016314745008,-13.139133255440068,{"$f":"L$82*L$7","v":-14.357853366725898},0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,-14.307604012593314,{"$f":"H$95*H$7","v":-16.873831929958044},-18.591155550792326,-19.669611346929184,-20.510996727043572,{"$f":"L$95*L$7","v":-20.618120202967155},0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,0,{"$f":"H$108*H$7","v":-0.16257469214285714},-0.36651139098837687,-0.47975658813594724,-0.64415980022031338,{"$f":"L$108*L$7","v":-0.75453910074135677},0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,-4.5470641620644754,{"$f":"H$121*H$7","v":-5.1684530732884912},-6.3238440613322773,-6.8210534807999643,-6.4273196890285789,{"$f":"L$121*L$7","v":-4.1774251080821729},0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,{"$f":"H$134*H$7","v":0},0,0,0,{"$f":"L$134*L$7","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,{"$f":"H$147*H$7","v":0},0,0,0,{"$f":"L$147*L$7","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"-(G674-G510)","v":0},{"$f":"H$160*H$7","v":0},0,0,0,{"$f":"L$160*L$7","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"-(G675-G511)","v":0},{"$f":"H$173*H$7","v":0},0,0,0,{"$f":"L$173*L$7","v":0},0,0,0,0,0,null,null,null,null,{"$f":"-SUM(M161:M172)*M$7","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H$186*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,{"$f":"H$199*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,{"$f":"H$212*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,{"$f":"H$225*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,{"$f":"H$238*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,{"$f":"H$251*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,{"$f":"H$264*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,{"$f":"H$277*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,{"$f":"H$290*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,{"$f":"H$303*H$7","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"-(G696-G522)","v":0},{"$f":"H$316*H$7","v":0},{"$f":"I$316*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,{"$f":"H$329*H$7","v":0},{"$f":"I$329*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,{"$f":"H$342*H$7","v":0},{"$f":"I$342*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,{"$f":"H$355*H$7","v":0},{"$f":"I$355*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,{"$f":"H$368*H$7","v":0},{"$f":"I$368*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,{"$f":"H$381*H$7","v":0},{"$f":"I$381*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,{"$f":"H$394*H$7","v":0},{"$f":"I$394*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,{"$f":"H$407*H$7","v":0},{"$f":"I$407*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H$420*H$7","v":0},{"$f":"I$420*I$7","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,{"$f":"H$433*H$7","v":0},{"$f":"I$433*I$7","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Nominal Actual Inflation on Opening RAB",null,null,null,{"$f":"SUM(G666:G695)","v":1.4223047867903562},{"$f":"SUM(H666:H695)","v":4.1427665743861732},{"$f":"SUM(I666:I695)","v":6.711245876017025},{"$f":"SUM(J666:J695)","v":4.4134719719249285},5.1710912008246472,5.3861512053997842,5.1436947446269725,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"G438*G$6","v":0.16355394147574681},{"$f":"H438*H$6","v":0.35686067027166607},{"$f":"I438*I$6","v":0.42185622006045581},0.13540282106410975,0,-2.4740022796027784E-17,{"$f":"M438*M$6","v":-2.7420191932263968E-17},0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"G439*G$6","v":3.075711622236274E-2},5.0984962929610168E-2,{"$f":"I439*I$6","v":9.3888224263568007E-2},4.4948797532874882E-2,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,7.9166712924488652E-2,0.7195017874318641,{"$f":"I440*I$6","v":2.3169498690183854},2.2314067961456256,3.4390413318826538,4.0150018086077113,4.1497407374772015,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,0.87066800697450175,2.5093942509813356,{"$f":"I441*I$6","v":2.957970003069796},1.5305816988185483,1.2963548386654486,1.0341495694589262,0.73789497040945751,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,0,0,{"$f":"I442*I$6","v":7.4392227853021034E-2},4.4893417915024249E-2,6.1822583476424491E-2,7.7461738332853733E-2,7.2839949133711807E-2,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,0.27815900919325615,0.50602490277169709,{"$f":"I443*I$6","v":0.84618933175179956},0.42623844044874576,0.37387244680012033,0.25953808900029235,0.18321908760660136,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,{"$f":"I444*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,{"$f":"H445*H$6","v":0},{"$f":"I445*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,{"$f":"I446*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,{"$f":"I447*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,0,{"$f":"I448*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,{"$f":"I449*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,{"$f":"I450*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,{"$f":"I451*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,{"$f":"I452*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,{"$f":"I453*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,{"$f":"I454*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,{"$f":"I455*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,{"$f":"I456*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,{"$f":"I457*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,0,0,{"$f":"I458*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,{"$f":"I459*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,{"$f":"I460*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,{"$f":"I461*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,{"$f":"I462*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,{"$f":"I463*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,{"$f":"I464*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,{"$f":"I465*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,0,{"$f":"I466*I$6","v":0},0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,{"$f":"I467*I$6","v":0},0,0,0,0,0,0,0,0]

{"sheet":"Total actual RAB roll forward","index":6,"n_rows":388,"n_cols":18,"rows_kept":388,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Total Asset Base Roll Forward"]
[null,null,null,null,null,null,0,{"$f":"G3+1","v":1},2,3,4,5,6]
[null,null,"Year",null,null,null,{"$f":"Input!G40","v":"2010-010"},{"$f":"Input!H40","v":2011},{"$f":"Input!I40","v":"2012-012"},{"$f":"Input!J40","v":"2013-13"},{"$f":"Input!K40","v":"2014-14"},{"$f":"Input!L40","v":"2015-15"},{"$f":"Input!M40","v":"2016-16"},{"$f":"Input!N40","v":"2017-17"},{"$f":"Input!O40","v":"2018-18"},{"$f":"Input!P40","v":"2019-19"},{"$f":"Input!Q40","v":"2020-20"}]
[]
[null,null,"Nominal Opening Regulated Asset Base",null,null,null,{"$f":"SUM(G7:G36)","v":112.76845095266511},{"$f":"SUM(H7:H36)","v":148.61073285989448},{"$f":"SUM(I7:I36)","v":190.66539513340211},220.23313233158504,239.28049283823043,233.39988556732254,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G438","v":12.967491074148629},{"$f":"G7+G39+G71+G103+G135+G167","v":12.801427448468615},{"$f":"H7+H39+H71","v":11.984866055160188},6.7566277976103226,0,-1.0720676544945308E-15,{"$f":"IF(Input!M$173>0, L7+L39+L71, 0)","v":0},{"$f":"IF(Input!N$173>0, M7+M39+M71, 0)","v":0},{"$f":"IF(Input!O$173>0, N7+N39+N71, 0)","v":0},{"$f":"IF(Input!P$173>0, O7+O39+O71, 0)","v":0},{"$f":"IF(Input!Q$173>0, P7+P39+P71, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G439","v":2.438599929058785},1.8289499467940886,2.6673490598157983,2.2429539687063498,0,0,{"$f":"IF(Input!M$173>0, L8+L40+L72, 0)","v":0},{"$f":"IF(Input!N$173>0, M8+M40+M72, 0)","v":0},{"$f":"IF(Input!O$173>0, N8+N40+N72, 0)","v":0},{"$f":"IF(Input!P$173>0, O8+O40+O72, 0)","v":0},{"$f":"IF(Input!Q$173>0, P8+P40+P72, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G440","v":6.2767893818702358},25.810213055534355,65.824165950965082,111.3476445182457,159.13382162989052,173.9834117063331,{"$f":"IF(Input!M$173>0, L9+L41+L73, 0)","v":0},{"$f":"IF(Input!N$173>0, M9+M41+M73, 0)","v":0},{"$f":"IF(Input!O$173>0, N9+N41+N73, 0)","v":0},{"$f":"IF(Input!P$173>0, O9+O41+O73, 0)","v":0},{"$f":"IF(Input!Q$173>0, P9+P41+P73, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G441","v":69.031534838693347},90.017844833074534,84.035442874097825,76.376332276375294,59.985873898264657,44.813148009886532,{"$f":"IF(Input!M$173>0, L10+L42+L74, 0)","v":0},{"$f":"IF(Input!N$173>0, M10+M42+M74, 0)","v":0},{"$f":"IF(Input!O$173>0, N10+N42+N74, 0)","v":0},{"$f":"IF(Input!P$173>0, O10+O42+O74, 0)","v":0},{"$f":"IF(Input!Q$173>0, P10+P42+P74, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G442","v":0},0,2.1134709978571431,2.2401905147217871,2.8606995445008638,3.356675327756975,{"$f":"IF(Input!M$173>0, L11+L43+L75, 0)","v":0},{"$f":"IF(Input!N$173>0, M11+M43+M75, 0)","v":0},{"$f":"IF(Input!O$173>0, N11+N43+N75, 0)","v":0},{"$f":"IF(Input!P$173>0, O11+O43+O75, 0)","v":0},{"$f":"IF(Input!Q$173>0, P11+P43+P75, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G443","v":22.054035728894107},18.152297576022885,24.040100195506092,21.269383255925611,17.300097765574392,11.246650523345934,{"$f":"IF(Input!M$173>0, L12+L44+L76, 0)","v":0},{"$f":"IF(Input!N$173>0, M12+M44+M76, 0)","v":0},{"$f":"IF(Input!O$173>0, N12+N44+N76, 0)","v":0},{"$f":"IF(Input!P$173>0, O12+O44+O76, 0)","v":0},{"$f":"IF(Input!Q$173>0, P12+P44+P76, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G444","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L13+L45+L77, 0)","v":0},{"$f":"IF(Input!N$173>0, M13+M45+M77, 0)","v":0},{"$f":"IF(Input!O$173>0, N13+N45+N77, 0)","v":0},{"$f":"IF(Input!P$173>0, O13+O45+O77, 0)","v":0},{"$f":"IF(Input!Q$173>0, P13+P45+P77, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G445","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L14+L46+L78, 0)","v":0},{"$f":"IF(Input!N$173>0, M14+M46+M78, 0)","v":0},{"$f":"IF(Input!O$173>0, N14+N46+N78, 0)","v":0},{"$f":"IF(Input!P$173>0, O14+O46+O78, 0)","v":0},{"$f":"IF(Input!Q$173>0, P14+P46+P78, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G446","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L15+L47+L79, 0)","v":0},{"$f":"IF(Input!N$173>0, M15+M47+M79, 0)","v":0},{"$f":"IF(Input!O$173>0, N15+N47+N79, 0)","v":0},{"$f":"IF(Input!P$173>0, O15+O47+O79, 0)","v":0},{"$f":"IF(Input!Q$173>0, P15+P47+P79, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G447","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L16+L48+L80, 0)","v":0},{"$f":"IF(Input!N$173>0, M16+M48+M80, 0)","v":0},{"$f":"IF(Input!O$173>0, N16+N48+N80, 0)","v":0},{"$f":"IF(Input!P$173>0, O16+O48+O80, 0)","v":0},{"$f":"IF(Input!Q$173>0, P16+P48+P80, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G448","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L17+L49+L81, 0)","v":0},{"$f":"IF(Input!N$173>0, M17+M49+M81, 0)","v":0},{"$f":"IF(Input!O$173>0, N17+N49+N81, 0)","v":0},{"$f":"IF(Input!P$173>0, O17+O49+O81, 0)","v":0},{"$f":"IF(Input!Q$173>0, P17+P49+P81, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G449","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L18+L50+L82, 0)","v":0},{"$f":"IF(Input!N$173>0, M18+M50+M82, 0)","v":0},{"$f":"IF(Input!O$173>0, N18+N50+N82, 0)","v":0},{"$f":"IF(Input!P$173>0, O18+O50+O82, 0)","v":0},{"$f":"IF(Input!Q$173>0, P18+P50+P82, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G450","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L19+L51+L83, 0)","v":0},{"$f":"IF(Input!N$173>0, M19+M51+M83, 0)","v":0},{"$f":"IF(Input!O$173>0, N19+N51+N83, 0)","v":0},{"$f":"IF(Input!P$173>0, O19+O51+O83, 0)","v":0},{"$f":"IF(Input!Q$173>0, P19+P51+P83, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G451","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L20+L52+L84, 0)","v":0},{"$f":"IF(Input!N$173>0, M20+M52+M84, 0)","v":0},{"$f":"IF(Input!O$173>0, N20+N52+N84, 0)","v":0},{"$f":"IF(Input!P$173>0, O20+O52+O84, 0)","v":0},{"$f":"IF(Input!Q$173>0, P20+P52+P84, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G452","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L21+L53+L85, 0)","v":0},{"$f":"IF(Input!N$173>0, M21+M53+M85, 0)","v":0},{"$f":"IF(Input!O$173>0, N21+N53+N85, 0)","v":0},{"$f":"IF(Input!P$173>0, O21+O53+O85, 0)","v":0},{"$f":"IF(Input!Q$173>0, P21+P53+P85, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G453","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L22+L54+L86, 0)","v":0},{"$f":"IF(Input!N$173>0, M22+M54+M86, 0)","v":0},{"$f":"IF(Input!O$173>0, N22+N54+N86, 0)","v":0},{"$f":"IF(Input!P$173>0, O22+O54+O86, 0)","v":0},{"$f":"IF(Input!Q$173>0, P22+P54+P86, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G454","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L23+L55+L87, 0)","v":0},{"$f":"IF(Input!N$173>0, M23+M55+M87, 0)","v":0},{"$f":"IF(Input!O$173>0, N23+N55+N87, 0)","v":0},{"$f":"IF(Input!P$173>0, O23+O55+O87, 0)","v":0},{"$f":"IF(Input!Q$173>0, P23+P55+P87, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G455","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L24+L56+L88, 0)","v":0},{"$f":"IF(Input!N$173>0, M24+M56+M88, 0)","v":0},{"$f":"IF(Input!O$173>0, N24+N56+N88, 0)","v":0},{"$f":"IF(Input!P$173>0, O24+O56+O88, 0)","v":0},{"$f":"IF(Input!Q$173>0, P24+P56+P88, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G456","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L25+L57+L89, 0)","v":0},{"$f":"IF(Input!N$173>0, M25+M57+M89, 0)","v":0},{"$f":"IF(Input!O$173>0, N25+N57+N89, 0)","v":0},{"$f":"IF(Input!P$173>0, O25+O57+O89, 0)","v":0},{"$f":"IF(Input!Q$173>0, P25+P57+P89, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G457","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L26+L58+L90, 0)","v":0},{"$f":"IF(Input!N$173>0, M26+M58+M90, 0)","v":0},{"$f":"IF(Input!O$173>0, N26+N58+N90, 0)","v":0},{"$f":"IF(Input!P$173>0, O26+O58+O90, 0)","v":0},{"$f":"IF(Input!Q$173>0, P26+P58+P90, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G458","v":0},{"$f":"G27+G59+G91+G123+G155+G187","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, L27+L59+L91, 0)","v":0},{"$f":"IF(Input!N$173>0, M27+M59+M91, 0)","v":0},{"$f":"IF(Input!O$173>0, N27+N59+N91, 0)","v":0},{"$f":"IF(Input!P$173>0, O27+O59+O91, 0)","v":0},{"$f":"IF(Input!Q$173>0, P27+P59+P91, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G459","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L28+L60+L92, 0)","v":0},{"$f":"IF(Input!N$173>0, M28+M60+M92, 0)","v":0},{"$f":"IF(Input!O$173>0, N28+N60+N92, 0)","v":0},{"$f":"IF(Input!P$173>0, O28+O60+O92, 0)","v":0},{"$f":"IF(Input!Q$173>0, P28+P60+P92, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G460","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L29+L61+L93, 0)","v":0},{"$f":"IF(Input!N$173>0, M29+M61+M93, 0)","v":0},{"$f":"IF(Input!O$173>0, N29+N61+N93, 0)","v":0},{"$f":"IF(Input!P$173>0, O29+O61+O93, 0)","v":0},{"$f":"IF(Input!Q$173>0, P29+P61+P93, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G461","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L30+L62+L94, 0)","v":0},{"$f":"IF(Input!N$173>0, M30+M62+M94, 0)","v":0},{"$f":"IF(Input!O$173>0, N30+N62+N94, 0)","v":0},{"$f":"IF(Input!P$173>0, O30+O62+O94, 0)","v":0},{"$f":"IF(Input!Q$173>0, P30+P62+P94, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G462","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L31+L63+L95, 0)","v":0},{"$f":"IF(Input!N$173>0, M31+M63+M95, 0)","v":0},{"$f":"IF(Input!O$173>0, N31+N63+N95, 0)","v":0},{"$f":"IF(Input!P$173>0, O31+O63+O95, 0)","v":0},{"$f":"IF(Input!Q$173>0, P31+P63+P95, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G463","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L32+L64+L96, 0)","v":0},{"$f":"IF(Input!N$173>0, M32+M64+M96, 0)","v":0},{"$f":"IF(Input!O$173>0, N32+N64+N96, 0)","v":0},{"$f":"IF(Input!P$173>0, O32+O64+O96, 0)","v":0},{"$f":"IF(Input!Q$173>0, P32+P64+P96, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G464","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L33+L65+L97, 0)","v":0},{"$f":"IF(Input!N$173>0, M33+M65+M97, 0)","v":0},{"$f":"IF(Input!O$173>0, N33+N65+N97, 0)","v":0},{"$f":"IF(Input!P$173>0, O33+O65+O97, 0)","v":0},{"$f":"IF(Input!Q$173>0, P33+P65+P97, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G465","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L34+L66+L98, 0)","v":0},{"$f":"IF(Input!N$173>0, M34+M66+M98, 0)","v":0},{"$f":"IF(Input!O$173>0, N34+N66+N98, 0)","v":0},{"$f":"IF(Input!P$173>0, O34+O66+O98, 0)","v":0},{"$f":"IF(Input!Q$173>0, P34+P66+P98, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G466","v":0},0,{"$f":"H35+H67+H99","v":0},0,0,0,{"$f":"IF(Input!M$173>0, L35+L67+L99, 0)","v":0},{"$f":"IF(Input!N$173>0, M35+M67+M99, 0)","v":0},{"$f":"IF(Input!O$173>0, N35+N67+N99, 0)","v":0},{"$f":"IF(Input!P$173>0, O35+O67+O99, 0)","v":0},{"$f":"IF(Input!Q$173>0, P35+P67+P99, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G467","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, L36+L68+L100, 0)","v":0},{"$f":"IF(Input!N$173>0, M36+M68+M100, 0)","v":0},{"$f":"IF(Input!O$173>0, N36+N68+N100, 0)","v":0},{"$f":"IF(Input!P$173>0, O36+O68+O100, 0)","v":0},{"$f":"IF(Input!Q$173>0, P36+P68+P100, 0)","v":0}]
[]
[null,null,"Nominal Actual Net Capex",null,null,null,{"$f":"SUM(G39:G68)","v":59.033656000000001},{"$f":"SUM(H39:H68)","v":69.565631440000104},{"$f":"SUM(I39:I68)","v":62.951354020000004},60.985874810000006,29.669911000000003,6.8696907908731468,0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G470","v":3.588444},{"$f":"'Actual RAB roll forward'!H470","v":4.0158424699999999},{"$f":"'Actual RAB roll forward'!I470","v":0.82989998999999992},{"$f":"'Actual RAB roll forward'!J470","v":0},{"$f":"'Actual RAB roll forward'!K470","v":0},{"$f":"'Actual RAB roll forward'!L470","v":0},{"$f":"'Actual RAB roll forward'!M470","v":0},{"$f":"'Actual RAB roll forward'!N470","v":0},{"$f":"'Actual RAB roll forward'!O470","v":0},{"$f":"'Actual RAB roll forward'!P470","v":0},{"$f":"'Actual RAB roll forward'!Q470","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G471","v":0},{"$f":"'Actual RAB roll forward'!H471","v":1.7675738999999988},{"$f":"'Actual RAB roll forward'!I471","v":1.2935029899999999},{"$f":"'Actual RAB roll forward'!J471","v":0},{"$f":"'Actual RAB roll forward'!K471","v":0},{"$f":"'Actual RAB roll forward'!L471","v":0},{"$f":"'Actual RAB roll forward'!M471","v":0},{"$f":"'Actual RAB roll forward'!N471","v":0},{"$f":"'Actual RAB roll forward'!O471","v":0},{"$f":"'Actual RAB roll forward'!P471","v":0},{"$f":"'Actual RAB roll forward'!Q471","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G472","v":20.654799000000001},{"$f":"'Actual RAB roll forward'!H472","v":42.573902870000104},{"$f":"'Actual RAB roll forward'!I472","v":49.728099620000002},{"$f":"'Actual RAB roll forward'!J472","v":55.756401790000005},{"$f":"'Actual RAB roll forward'!K472","v":24.549682000000001},{"$f":"'Actual RAB roll forward'!L472","v":2.3490693508731466},{"$f":"'Actual RAB roll forward'!M472","v":0},{"$f":"'Actual RAB roll forward'!N472","v":0},{"$f":"'Actual RAB roll forward'!O472","v":0},{"$f":"'Actual RAB roll forward'!P472","v":0},{"$f":"'Actual RAB roll forward'!Q472","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G473","v":34.423245999999999},{"$f":"'Actual RAB roll forward'!H473","v":8.3820357199999993},{"$f":"'Actual RAB roll forward'!I473","v":7.9740749500000012},{"$f":"'Actual RAB roll forward'!J473","v":1.74857127},{"$f":"'Actual RAB roll forward'!K473","v":4.0419159999999996},{"$f":"'Actual RAB roll forward'!L473","v":4.2866214400000002},{"$f":"'Actual RAB roll forward'!M473","v":0},{"$f":"'Actual RAB roll forward'!N473","v":0},{"$f":"'Actual RAB roll forward'!O473","v":0},{"$f":"'Actual RAB roll forward'!P473","v":0},{"$f":"'Actual RAB roll forward'!Q473","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G474","v":0},{"$f":"'Actual RAB roll forward'!H474","v":2.2760456900000001},{"$f":"'Actual RAB roll forward'!I474","v":0.41883868000000007},{"$f":"'Actual RAB roll forward'!J474","v":1.0553721999999999},{"$f":"'Actual RAB roll forward'!K474","v":1.0783130000000001},{"$f":"'Actual RAB roll forward'!L474","v":0.23400000000000001},{"$f":"'Actual RAB roll forward'!M474","v":0},{"$f":"'Actual RAB roll forward'!N474","v":0},{"$f":"'Actual RAB roll forward'!O474","v":0},{"$f":"'Actual RAB roll forward'!P474","v":0},{"$f":"'Actual RAB roll forward'!Q474","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G475","v":0.36716700000000002},{"$f":"'Actual RAB roll forward'!H475","v":10.550230790000001},{"$f":"'Actual RAB roll forward'!I475","v":2.7069377899999996},{"$f":"'Actual RAB roll forward'!J475","v":2.4255295500000011},{"$f":"'Actual RAB roll forward'!K475","v":0},{"$f":"'Actual RAB roll forward'!L475","v":0},{"$f":"'Actual RAB roll forward'!M475","v":0},{"$f":"'Actual RAB roll forward'!N475","v":0},{"$f":"'Actual RAB roll forward'!O475","v":0},{"$f":"'Actual RAB roll forward'!P475","v":0},{"$f":"'Actual RAB roll forward'!Q475","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G476","v":0},{"$f":"'Actual RAB roll forward'!H476","v":0},{"$f":"'Actual RAB roll forward'!I476","v":0},{"$f":"'Actual RAB roll forward'!J476","v":0},{"$f":"'Actual RAB roll forward'!K476","v":0},{"$f":"'Actual RAB roll forward'!L476","v":0},{"$f":"'Actual RAB roll forward'!M476","v":0},{"$f":"'Actual RAB roll forward'!N476","v":0},{"$f":"'Actual RAB roll forward'!O476","v":0},{"$f":"'Actual RAB roll forward'!P476","v":0},{"$f":"'Actual RAB roll forward'!Q476","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G477","v":0},{"$f":"'Actual RAB roll forward'!H477","v":0},{"$f":"'Actual RAB roll forward'!I477","v":0},{"$f":"'Actual RAB roll forward'!J477","v":0},{"$f":"'Actual RAB roll forward'!K477","v":0},{"$f":"'Actual RAB roll forward'!L477","v":0},{"$f":"'Actual RAB roll forward'!M477","v":0},{"$f":"'Actual RAB roll forward'!N477","v":0},{"$f":"'Actual RAB roll forward'!O477","v":0},{"$f":"'Actual RAB roll forward'!P477","v":0},{"$f":"'Actual RAB roll forward'!Q477","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G478","v":0},{"$f":"'Actual RAB roll forward'!H478","v":0},{"$f":"'Actual RAB roll forward'!I478","v":0},{"$f":"'Actual RAB roll forward'!J478","v":0},{"$f":"'Actual RAB roll forward'!K478","v":0},{"$f":"'Actual RAB roll forward'!L478","v":0},{"$f":"'Actual RAB roll forward'!M478","v":0},{"$f":"'Actual RAB roll forward'!N478","v":0},{"$f":"'Actual RAB roll forward'!O478","v":0},{"$f":"'Actual RAB roll forward'!P478","v":0},{"$f":"'Actual RAB roll forward'!Q478","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G479","v":0},{"$f":"'Actual RAB roll forward'!H479","v":0},{"$f":"'Actual RAB roll forward'!I479","v":0},{"$f":"'Actual RAB roll forward'!J479","v":0},{"$f":"'Actual RAB roll forward'!K479","v":0},{"$f":"'Actual RAB roll forward'!L479","v":0},{"$f":"'Actual RAB roll forward'!M479","v":0},{"$f":"'Actual RAB roll forward'!N479","v":0},{"$f":"'Actual RAB roll forward'!O479","v":0},{"$f":"'Actual RAB roll forward'!P479","v":0},{"$f":"'Actual RAB roll forward'!Q479","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G480","v":0},{"$f":"'Actual RAB roll forward'!H480","v":0},{"$f":"'Actual RAB roll forward'!I480","v":0},{"$f":"'Actual RAB roll forward'!J480","v":0},{"$f":"'Actual RAB roll forward'!K480","v":0},{"$f":"'Actual RAB roll forward'!L480","v":0},{"$f":"'Actual RAB roll forward'!M480","v":0},{"$f":"'Actual RAB roll forward'!N480","v":0},{"$f":"'Actual RAB roll forward'!O480","v":0},{"$f":"'Actual RAB roll forward'!P480","v":0},{"$f":"'Actual RAB roll forward'!Q480","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G481","v":0},{"$f":"'Actual RAB roll forward'!H481","v":0},{"$f":"'Actual RAB roll forward'!I481","v":0},{"$f":"'Actual RAB roll forward'!J481","v":0},{"$f":"'Actual RAB roll forward'!K481","v":0},{"$f":"'Actual RAB roll forward'!L481","v":0},{"$f":"'Actual RAB roll forward'!M481","v":0},{"$f":"'Actual RAB roll forward'!N481","v":0},{"$f":"'Actual RAB roll forward'!O481","v":0},{"$f":"'Actual RAB roll forward'!P481","v":0},{"$f":"'Actual RAB roll forward'!Q481","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G482","v":0},{"$f":"'Actual RAB roll forward'!H482","v":0},{"$f":"'Actual RAB roll forward'!I482","v":0},{"$f":"'Actual RAB roll forward'!J482","v":0},{"$f":"'Actual RAB roll forward'!K482","v":0},{"$f":"'Actual RAB roll forward'!L482","v":0},{"$f":"'Actual RAB roll forward'!M482","v":0},{"$f":"'Actual RAB roll forward'!N482","v":0},{"$f":"'Actual RAB roll forward'!O482","v":0},{"$f":"'Actual RAB roll forward'!P482","v":0},{"$f":"'Actual RAB roll forward'!Q482","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G483","v":0},{"$f":"'Actual RAB roll forward'!H483","v":0},{"$f":"'Actual RAB roll forward'!I483","v":0},{"$f":"'Actual RAB roll forward'!J483","v":0},{"$f":"'Actual RAB roll forward'!K483","v":0},{"$f":"'Actual RAB roll forward'!L483","v":0},{"$f":"'Actual RAB roll forward'!M483","v":0},{"$f":"'Actual RAB roll forward'!N483","v":0},{"$f":"'Actual RAB roll forward'!O483","v":0},{"$f":"'Actual RAB roll forward'!P483","v":0},{"$f":"'Actual RAB roll forward'!Q483","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G484","v":0},{"$f":"'Actual RAB roll forward'!H484","v":0},{"$f":"'Actual RAB roll forward'!I484","v":0},{"$f":"'Actual RAB roll forward'!J484","v":0},{"$f":"'Actual RAB roll forward'!K484","v":0},{"$f":"'Actual RAB roll forward'!L484","v":0},{"$f":"'Actual RAB roll forward'!M484","v":0},{"$f":"'Actual RAB roll forward'!N484","v":0},{"$f":"'Actual RAB roll forward'!O484","v":0},{"$f":"'Actual RAB roll forward'!P484","v":0},{"$f":"'Actual RAB roll forward'!Q484","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G485","v":0},{"$f":"'Actual RAB roll forward'!H485","v":0},{"$f":"'Actual RAB roll forward'!I485","v":0},{"$f":"'Actual RAB roll forward'!J485","v":0},{"$f":"'Actual RAB roll forward'!K485","v":0},{"$f":"'Actual RAB roll forward'!L485","v":0},{"$f":"'Actual RAB roll forward'!M485","v":0},{"$f":"'Actual RAB roll forward'!N485","v":0},{"$f":"'Actual RAB roll forward'!O485","v":0},{"$f":"'Actual RAB roll forward'!P485","v":0},{"$f":"'Actual RAB roll forward'!Q485","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G486","v":0},{"$f":"'Actual RAB roll forward'!H486","v":0},{"$f":"'Actual RAB roll forward'!I486","v":0},{"$f":"'Actual RAB roll forward'!J486","v":0},{"$f":"'Actual RAB roll forward'!K486","v":0},{"$f":"'Actual RAB roll forward'!L486","v":0},{"$f":"'Actual RAB roll forward'!M486","v":0},{"$f":"'Actual RAB roll forward'!N486","v":0},{"$f":"'Actual RAB roll forward'!O486","v":0},{"$f":"'Actual RAB roll forward'!P486","v":0},{"$f":"'Actual RAB roll forward'!Q486","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G487","v":0},{"$f":"'Actual RAB roll forward'!H487","v":0},{"$f":"'Actual RAB roll forward'!I487","v":0},{"$f":"'Actual RAB roll forward'!J487","v":0},{"$f":"'Actual RAB roll forward'!K487","v":0},{"$f":"'Actual RAB roll forward'!L487","v":0},{"$f":"'Actual RAB roll forward'!M487","v":0},{"$f":"'Actual RAB roll forward'!N487","v":0},{"$f":"'Actual RAB roll forward'!O487","v":0},{"$f":"'Actual RAB roll forward'!P487","v":0},{"$f":"'Actual RAB roll forward'!Q487","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G488","v":0},{"$f":"'Actual RAB roll forward'!H488","v":0},{"$f":"'Actual RAB roll forward'!I488","v":0},{"$f":"'Actual RAB roll forward'!J488","v":0},{"$f":"'Actual RAB roll forward'!K488","v":0},{"$f":"'Actual RAB roll forward'!L488","v":0},{"$f":"'Actual RAB roll forward'!M488","v":0},{"$f":"'Actual RAB roll forward'!N488","v":0},{"$f":"'Actual RAB roll forward'!O488","v":0},{"$f":"'Actual RAB roll forward'!P488","v":0},{"$f":"'Actual RAB roll forward'!Q488","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G489","v":0},{"$f":"'Actual RAB roll forward'!H489","v":0},{"$f":"'Actual RAB roll forward'!I489","v":0},{"$f":"'Actual RAB roll forward'!J489","v":0},{"$f":"'Actual RAB roll forward'!K489","v":0},{"$f":"'Actual RAB roll forward'!L489","v":0},{"$f":"'Actual RAB roll forward'!M489","v":0},{"$f":"'Actual RAB roll forward'!N489","v":0},{"$f":"'Actual RAB roll forward'!O489","v":0},{"$f":"'Actual RAB roll forward'!P489","v":0},{"$f":"'Actual RAB roll forward'!Q489","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G490","v":0},{"$f":"'Actual RAB roll forward'!H490","v":0},{"$f":"'Actual RAB roll forward'!I490","v":0},{"$f":"'Actual RAB roll forward'!J490","v":0},{"$f":"'Actual RAB roll forward'!K490","v":0},{"$f":"'Actual RAB roll forward'!L490","v":0},{"$f":"'Actual RAB roll forward'!M490","v":0},{"$f":"'Actual RAB roll forward'!N490","v":0},{"$f":"'Actual RAB roll forward'!O490","v":0},{"$f":"'Actual RAB roll forward'!P490","v":0},{"$f":"'Actual RAB roll forward'!Q490","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G491","v":0},{"$f":"'Actual RAB roll forward'!H491","v":0},{"$f":"'Actual RAB roll forward'!I491","v":0},{"$f":"'Actual RAB roll forward'!J491","v":0},{"$f":"'Actual RAB roll forward'!K491","v":0},{"$f":"'Actual RAB roll forward'!L491","v":0},{"$f":"'Actual RAB roll forward'!M491","v":0},{"$f":"'Actual RAB roll forward'!N491","v":0},{"$f":"'Actual RAB roll forward'!O491","v":0},{"$f":"'Actual RAB roll forward'!P491","v":0},{"$f":"'Actual RAB roll forward'!Q491","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G492","v":0},{"$f":"'Actual RAB roll forward'!H492","v":0},{"$f":"'Actual RAB roll forward'!I492","v":0},{"$f":"'Actual RAB roll forward'!J492","v":0},{"$f":"'Actual RAB roll forward'!K492","v":0},{"$f":"'Actual RAB roll forward'!L492","v":0},{"$f":"'Actual RAB roll forward'!M492","v":0},{"$f":"'Actual RAB roll forward'!N492","v":0},{"$f":"'Actual RAB roll forward'!O492","v":0},{"$f":"'Actual RAB roll forward'!P492","v":0},{"$f":"'Actual RAB roll forward'!Q492","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G493","v":0},{"$f":"'Actual RAB roll forward'!H493","v":0},{"$f":"'Actual RAB roll forward'!I493","v":0},{"$f":"'Actual RAB roll forward'!J493","v":0},{"$f":"'Actual RAB roll forward'!K493","v":0},{"$f":"'Actual RAB roll forward'!L493","v":0},{"$f":"'Actual RAB roll forward'!M493","v":0},{"$f":"'Actual RAB roll forward'!N493","v":0},{"$f":"'Actual RAB roll forward'!O493","v":0},{"$f":"'Actual RAB roll forward'!P493","v":0},{"$f":"'Actual RAB roll forward'!Q493","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G494","v":0},{"$f":"'Actual RAB roll forward'!H494","v":0},{"$f":"'Actual RAB roll forward'!I494","v":0},{"$f":"'Actual RAB roll forward'!J494","v":0},{"$f":"'Actual RAB roll forward'!K494","v":0},{"$f":"'Actual RAB roll forward'!L494","v":0},{"$f":"'Actual RAB roll forward'!M494","v":0},{"$f":"'Actual RAB roll forward'!N494","v":0},{"$f":"'Actual RAB roll forward'!O494","v":0},{"$f":"'Actual RAB roll forward'!P494","v":0},{"$f":"'Actual RAB roll forward'!Q494","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G495","v":0},{"$f":"'Actual RAB roll forward'!H495","v":0},{"$f":"'Actual RAB roll forward'!I495","v":0},{"$f":"'Actual RAB roll forward'!J495","v":0},{"$f":"'Actual RAB roll forward'!K495","v":0},{"$f":"'Actual RAB roll forward'!L495","v":0},{"$f":"'Actual RAB roll forward'!M495","v":0},{"$f":"'Actual RAB roll forward'!N495","v":0},{"$f":"'Actual RAB roll forward'!O495","v":0},{"$f":"'Actual RAB roll forward'!P495","v":0},{"$f":"'Actual RAB roll forward'!Q495","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G496","v":0},{"$f":"'Actual RAB roll forward'!H496","v":0},{"$f":"'Actual RAB roll forward'!I496","v":0},{"$f":"'Actual RAB roll forward'!J496","v":0},{"$f":"'Actual RAB roll forward'!K496","v":0},{"$f":"'Actual RAB roll forward'!L496","v":0},{"$f":"'Actual RAB roll forward'!M496","v":0},{"$f":"'Actual RAB roll forward'!N496","v":0},{"$f":"'Actual RAB roll forward'!O496","v":0},{"$f":"'Actual RAB roll forward'!P496","v":0},{"$f":"'Actual RAB roll forward'!Q496","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G497","v":0},{"$f":"'Actual RAB roll forward'!H497","v":0},{"$f":"'Actual RAB roll forward'!I497","v":0},{"$f":"'Actual RAB roll forward'!J497","v":0},{"$f":"'Actual RAB roll forward'!K497","v":0},{"$f":"'Actual RAB roll forward'!L497","v":0},{"$f":"'Actual RAB roll forward'!M497","v":0},{"$f":"'Actual RAB roll forward'!N497","v":0},{"$f":"'Actual RAB roll forward'!O497","v":0},{"$f":"'Actual RAB roll forward'!P497","v":0},{"$f":"'Actual RAB roll forward'!Q497","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G498","v":0},{"$f":"'Actual RAB roll forward'!H498","v":0},{"$f":"'Actual RAB roll forward'!I498","v":0},{"$f":"'Actual RAB roll forward'!J498","v":0},{"$f":"'Actual RAB roll forward'!K498","v":0},{"$f":"'Actual RAB roll forward'!L498","v":0},{"$f":"'Actual RAB roll forward'!M498","v":0},{"$f":"'Actual RAB roll forward'!N498","v":0},{"$f":"'Actual RAB roll forward'!O498","v":0},{"$f":"'Actual RAB roll forward'!P498","v":0},{"$f":"'Actual RAB roll forward'!Q498","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G499","v":0},{"$f":"'Actual RAB roll forward'!H499","v":0},{"$f":"'Actual RAB roll forward'!I499","v":0},{"$f":"'Actual RAB roll forward'!J499","v":0},{"$f":"'Actual RAB roll forward'!K499","v":0},{"$f":"'Actual RAB roll forward'!L499","v":0},{"$f":"'Actual RAB roll forward'!M499","v":0},{"$f":"'Actual RAB roll forward'!N499","v":0},{"$f":"'Actual RAB roll forward'!O499","v":0},{"$f":"'Actual RAB roll forward'!P499","v":0},{"$f":"'Actual RAB roll forward'!Q499","v":0}]
[]
[null,null,"Nominal Actual Regulatory Depreciation",null,null,null,{"$f":"SUM(G71:G100)","v":-23.191374092770623},{"$f":"SUM(H71:H100)","v":-27.510969166492448},{"$f":"SUM(I71:I100)","v":-33.383616821817064},-41.938514303354623,-35.550518270907887,-34.521786573116799,{"$f":"SUM(M71:M100)","v":5.1436947446269725},0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G502","v":-3.7545076256800138},{"$f":"'Actual RAB roll forward'!H502","v":-4.8324038633084268},{"$f":"'Actual RAB roll forward'!I502","v":-6.0581382475498646},{"$f":"'Actual RAB roll forward'!J502","v":-6.75662779761032},{"$f":"'Actual RAB roll forward'!K502","v":-1.0720676544945308E-15},{"$f":"'Actual RAB roll forward'!L502","v":-2.4740022796027784E-17},{"$f":"'Actual RAB roll forward'!M502","v":-2.7420191932263968E-17},{"$f":"'Actual RAB roll forward'!N502","v":0},{"$f":"'Actual RAB roll forward'!O502","v":0},{"$f":"'Actual RAB roll forward'!P502","v":0},{"$f":"'Actual RAB roll forward'!Q502","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G503","v":-0.60964998226469624},{"$f":"'Actual RAB roll forward'!H503","v":-0.92917478697828937},{"$f":"'Actual RAB roll forward'!I503","v":-1.7178980811094486},{"$f":"'Actual RAB roll forward'!J503","v":-2.2429539687063502},{"$f":"'Actual RAB roll forward'!K503","v":0},{"$f":"'Actual RAB roll forward'!L503","v":0},{"$f":"'Actual RAB roll forward'!M503","v":0},{"$f":"'Actual RAB roll forward'!N503","v":0},{"$f":"'Actual RAB roll forward'!O503","v":0},{"$f":"'Actual RAB roll forward'!P503","v":0},{"$f":"'Actual RAB roll forward'!Q503","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G504","v":-1.1213753263358783},{"$f":"'Actual RAB roll forward'!H504","v":-2.5599499745693715},{"$f":"'Actual RAB roll forward'!I504","v":-4.2046210527193857},{"$f":"'Actual RAB roll forward'!J504","v":-7.9702246783551747},{"$f":"'Actual RAB roll forward'!K504","v":-9.7000919235574141},{"$f":"'Actual RAB roll forward'!L504","v":-10.342851558118188},{"$f":"'Actual RAB roll forward'!M504","v":4.1497407374772015},{"$f":"'Actual RAB roll forward'!N504","v":0},{"$f":"'Actual RAB roll forward'!O504","v":0},{"$f":"'Actual RAB roll forward'!P504","v":0},{"$f":"'Actual RAB roll forward'!Q504","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G505","v":-13.436936005618813},{"$f":"'Actual RAB roll forward'!H505","v":-14.364437678976708},{"$f":"'Actual RAB roll forward'!I505","v":-15.63318554772253},{"$f":"'Actual RAB roll forward'!J505","v":-18.139029648110636},{"$f":"'Actual RAB roll forward'!K505","v":-19.214641888378125},{"$f":"'Actual RAB roll forward'!L505","v":-19.58397063350823},{"$f":"'Actual RAB roll forward'!M505","v":0.73789497040945751},{"$f":"'Actual RAB roll forward'!N505","v":0},{"$f":"'Actual RAB roll forward'!O505","v":0},{"$f":"'Actual RAB roll forward'!P505","v":0},{"$f":"'Actual RAB roll forward'!Q505","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G506","v":0},{"$f":"'Actual RAB roll forward'!H506","v":-0.16257469214285714},{"$f":"'Actual RAB roll forward'!I506","v":-0.29211916313535585},{"$f":"'Actual RAB roll forward'!J506","v":-0.43486317022092297},{"$f":"'Actual RAB roll forward'!K506","v":-0.58233721674388894},{"$f":"'Actual RAB roll forward'!L506","v":-0.67707736240850303},{"$f":"'Actual RAB roll forward'!M506","v":7.2839949133711807E-2},{"$f":"'Actual RAB roll forward'!N506","v":0},{"$f":"'Actual RAB roll forward'!O506","v":0},{"$f":"'Actual RAB roll forward'!P506","v":0},{"$f":"'Actual RAB roll forward'!Q506","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G507","v":-4.268905152871219},{"$f":"'Actual RAB roll forward'!H507","v":-4.6624281705167938},{"$f":"'Actual RAB roll forward'!I507","v":-5.4776547295804781},{"$f":"'Actual RAB roll forward'!J507","v":-6.3948150403512187},{"$f":"'Actual RAB roll forward'!K507","v":-6.0534472422284589},{"$f":"'Actual RAB roll forward'!L507","v":-3.9178870190818804},{"$f":"'Actual RAB roll forward'!M507","v":0.18321908760660136},{"$f":"'Actual RAB roll forward'!N507","v":0},{"$f":"'Actual RAB roll forward'!O507","v":0},{"$f":"'Actual RAB roll forward'!P507","v":0},{"$f":"'Actual RAB roll forward'!Q507","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G508","v":0},{"$f":"'Actual RAB roll forward'!H508","v":0},{"$f":"'Actual RAB roll forward'!I508","v":0},{"$f":"'Actual RAB roll forward'!J508","v":0},{"$f":"'Actual RAB roll forward'!K508","v":0},{"$f":"'Actual RAB roll forward'!L508","v":0},{"$f":"'Actual RAB roll forward'!M508","v":0},{"$f":"'Actual RAB roll forward'!N508","v":0},{"$f":"'Actual RAB roll forward'!O508","v":0},{"$f":"'Actual RAB roll forward'!P508","v":0},{"$f":"'Actual RAB roll forward'!Q508","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G509","v":0},{"$f":"'Actual RAB roll forward'!H509","v":0},{"$f":"'Actual RAB roll forward'!I509","v":0},{"$f":"'Actual RAB roll forward'!J509","v":0},{"$f":"'Actual RAB roll forward'!K509","v":0},{"$f":"'Actual RAB roll forward'!L509","v":0},{"$f":"'Actual RAB roll forward'!M509","v":0},{"$f":"'Actual RAB roll forward'!N509","v":0},{"$f":"'Actual RAB roll forward'!O509","v":0},{"$f":"'Actual RAB roll forward'!P509","v":0},{"$f":"'Actual RAB roll forward'!Q509","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G510","v":0},{"$f":"'Actual RAB roll forward'!H510","v":0},{"$f":"'Actual RAB roll forward'!I510","v":0},{"$f":"'Actual RAB roll forward'!J510","v":0},{"$f":"'Actual RAB roll forward'!K510","v":0},{"$f":"'Actual RAB roll forward'!L510","v":0},{"$f":"'Actual RAB roll forward'!M510","v":0},{"$f":"'Actual RAB roll forward'!N510","v":0},{"$f":"'Actual RAB roll forward'!O510","v":0},{"$f":"'Actual RAB roll forward'!P510","v":0},{"$f":"'Actual RAB roll forward'!Q510","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G511","v":0},{"$f":"'Actual RAB roll forward'!H511","v":0},{"$f":"'Actual RAB roll forward'!I511","v":0},{"$f":"'Actual RAB roll forward'!J511","v":0},{"$f":"'Actual RAB roll forward'!K511","v":0},{"$f":"'Actual RAB roll forward'!L511","v":0},{"$f":"'Actual RAB roll forward'!M511","v":0},{"$f":"'Actual RAB roll forward'!N511","v":0},{"$f":"'Actual RAB roll forward'!O511","v":0},{"$f":"'Actual RAB roll forward'!P511","v":0},{"$f":"'Actual RAB roll forward'!Q511","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G512","v":0},{"$f":"'Actual RAB roll forward'!H512","v":0},{"$f":"'Actual RAB roll forward'!I512","v":0},{"$f":"'Actual RAB roll forward'!J512","v":0},{"$f":"'Actual RAB roll forward'!K512","v":0},{"$f":"'Actual RAB roll forward'!L512","v":0},{"$f":"'Actual RAB roll forward'!M512","v":0},{"$f":"'Actual RAB roll forward'!N512","v":0},{"$f":"'Actual RAB roll forward'!O512","v":0},{"$f":"'Actual RAB roll forward'!P512","v":0},{"$f":"'Actual RAB roll forward'!Q512","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G513","v":0},{"$f":"'Actual RAB roll forward'!H513","v":0},{"$f":"'Actual RAB roll forward'!I513","v":0},{"$f":"'Actual RAB roll forward'!J513","v":0},{"$f":"'Actual RAB roll forward'!K513","v":0},{"$f":"'Actual RAB roll forward'!L513","v":0},{"$f":"'Actual RAB roll forward'!M513","v":0},{"$f":"'Actual RAB roll forward'!N513","v":0},{"$f":"'Actual RAB roll forward'!O513","v":0},{"$f":"'Actual RAB roll forward'!P513","v":0},{"$f":"'Actual RAB roll forward'!Q513","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G514","v":0},{"$f":"'Actual RAB roll forward'!H514","v":0},{"$f":"'Actual RAB roll forward'!I514","v":0},{"$f":"'Actual RAB roll forward'!J514","v":0},{"$f":"'Actual RAB roll forward'!K514","v":0},{"$f":"'Actual RAB roll forward'!L514","v":0},{"$f":"'Actual RAB roll forward'!M514","v":0},{"$f":"'Actual RAB roll forward'!N514","v":0},{"$f":"'Actual RAB roll forward'!O514","v":0},{"$f":"'Actual RAB roll forward'!P514","v":0},{"$f":"'Actual RAB roll forward'!Q514","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G515","v":0},{"$f":"'Actual RAB roll forward'!H515","v":0},{"$f":"'Actual RAB roll forward'!I515","v":0},{"$f":"'Actual RAB roll forward'!J515","v":0},{"$f":"'Actual RAB roll forward'!K515","v":0},{"$f":"'Actual RAB roll forward'!L515","v":0},{"$f":"'Actual RAB roll forward'!M515","v":0},{"$f":"'Actual RAB roll forward'!N515","v":0},{"$f":"'Actual RAB roll forward'!O515","v":0},{"$f":"'Actual RAB roll forward'!P515","v":0},{"$f":"'Actual RAB roll forward'!Q515","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G516","v":0},{"$f":"'Actual RAB roll forward'!H516","v":0},{"$f":"'Actual RAB roll forward'!I516","v":0},{"$f":"'Actual RAB roll forward'!J516","v":0},{"$f":"'Actual RAB roll forward'!K516","v":0},{"$f":"'Actual RAB roll forward'!L516","v":0},{"$f":"'Actual RAB roll forward'!M516","v":0},{"$f":"'Actual RAB roll forward'!N516","v":0},{"$f":"'Actual RAB roll forward'!O516","v":0},{"$f":"'Actual RAB roll forward'!P516","v":0},{"$f":"'Actual RAB roll forward'!Q516","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G517","v":0},{"$f":"'Actual RAB roll forward'!H517","v":0},{"$f":"'Actual RAB roll forward'!I517","v":0},{"$f":"'Actual RAB roll forward'!J517","v":0},{"$f":"'Actual RAB roll forward'!K517","v":0},{"$f":"'Actual RAB roll forward'!L517","v":0},{"$f":"'Actual RAB roll forward'!M517","v":0},{"$f":"'Actual RAB roll forward'!N517","v":0},{"$f":"'Actual RAB roll forward'!O517","v":0},{"$f":"'Actual RAB roll forward'!P517","v":0},{"$f":"'Actual RAB roll forward'!Q517","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G518","v":0},{"$f":"'Actual RAB roll forward'!H518","v":0},{"$f":"'Actual RAB roll forward'!I518","v":0},{"$f":"'Actual RAB roll forward'!J518","v":0},{"$f":"'Actual RAB roll forward'!K518","v":0},{"$f":"'Actual RAB roll forward'!L518","v":0},{"$f":"'Actual RAB roll forward'!M518","v":0},{"$f":"'Actual RAB roll forward'!N518","v":0},{"$f":"'Actual RAB roll forward'!O518","v":0},{"$f":"'Actual RAB roll forward'!P518","v":0},{"$f":"'Actual RAB roll forward'!Q518","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G519","v":0},{"$f":"'Actual RAB roll forward'!H519","v":0},{"$f":"'Actual RAB roll forward'!I519","v":0},{"$f":"'Actual RAB roll forward'!J519","v":0},{"$f":"'Actual RAB roll forward'!K519","v":0},{"$f":"'Actual RAB roll forward'!L519","v":0},{"$f":"'Actual RAB roll forward'!M519","v":0},{"$f":"'Actual RAB roll forward'!N519","v":0},{"$f":"'Actual RAB roll forward'!O519","v":0},{"$f":"'Actual RAB roll forward'!P519","v":0},{"$f":"'Actual RAB roll forward'!Q519","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G520","v":0},{"$f":"'Actual RAB roll forward'!H520","v":0},{"$f":"'Actual RAB roll forward'!I520","v":0},{"$f":"'Actual RAB roll forward'!J520","v":0},{"$f":"'Actual RAB roll forward'!K520","v":0},{"$f":"'Actual RAB roll forward'!L520","v":0},{"$f":"'Actual RAB roll forward'!M520","v":0},{"$f":"'Actual RAB roll forward'!N520","v":0},{"$f":"'Actual RAB roll forward'!O520","v":0},{"$f":"'Actual RAB roll forward'!P520","v":0},{"$f":"'Actual RAB roll forward'!Q520","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G521","v":0},{"$f":"'Actual RAB roll forward'!H521","v":0},{"$f":"'Actual RAB roll forward'!I521","v":0},{"$f":"'Actual RAB roll forward'!J521","v":0},{"$f":"'Actual RAB roll forward'!K521","v":0},{"$f":"'Actual RAB roll forward'!L521","v":0},{"$f":"'Actual RAB roll forward'!M521","v":0},{"$f":"'Actual RAB roll forward'!N521","v":0},{"$f":"'Actual RAB roll forward'!O521","v":0},{"$f":"'Actual RAB roll forward'!P521","v":0},{"$f":"'Actual RAB roll forward'!Q521","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G522","v":0},{"$f":"'Actual RAB roll forward'!H522","v":0},{"$f":"'Actual RAB roll forward'!I522","v":0},{"$f":"'Actual RAB roll forward'!J522","v":0},{"$f":"'Actual RAB roll forward'!K522","v":0},{"$f":"'Actual RAB roll forward'!L522","v":0},{"$f":"'Actual RAB roll forward'!M522","v":0},{"$f":"'Actual RAB roll forward'!N522","v":0},{"$f":"'Actual RAB roll forward'!O522","v":0},{"$f":"'Actual RAB roll forward'!P522","v":0},{"$f":"'Actual RAB roll forward'!Q522","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G523","v":0},{"$f":"'Actual RAB roll forward'!H523","v":0},{"$f":"'Actual RAB roll forward'!I523","v":0},{"$f":"'Actual RAB roll forward'!J523","v":0},{"$f":"'Actual RAB roll forward'!K523","v":0},{"$f":"'Actual RAB roll forward'!L523","v":0},{"$f":"'Actual RAB roll forward'!M523","v":0},{"$f":"'Actual RAB roll forward'!N523","v":0},{"$f":"'Actual RAB roll forward'!O523","v":0},{"$f":"'Actual RAB roll forward'!P523","v":0},{"$f":"'Actual RAB roll forward'!Q523","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G524","v":0},{"$f":"'Actual RAB roll forward'!H524","v":0},{"$f":"'Actual RAB roll forward'!I524","v":0},{"$f":"'Actual RAB roll forward'!J524","v":0},{"$f":"'Actual RAB roll forward'!K524","v":0},{"$f":"'Actual RAB roll forward'!L524","v":0},{"$f":"'Actual RAB roll forward'!M524","v":0},{"$f":"'Actual RAB roll forward'!N524","v":0},{"$f":"'Actual RAB roll forward'!O524","v":0},{"$f":"'Actual RAB roll forward'!P524","v":0},{"$f":"'Actual RAB roll forward'!Q524","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G525","v":0},{"$f":"'Actual RAB roll forward'!H525","v":0},{"$f":"'Actual RAB roll forward'!I525","v":0},{"$f":"'Actual RAB roll forward'!J525","v":0},{"$f":"'Actual RAB roll forward'!K525","v":0},{"$f":"'Actual RAB roll forward'!L525","v":0},{"$f":"'Actual RAB roll forward'!M525","v":0},{"$f":"'Actual RAB roll forward'!N525","v":0},{"$f":"'Actual RAB roll forward'!O525","v":0},{"$f":"'Actual RAB roll forward'!P525","v":0},{"$f":"'Actual RAB roll forward'!Q525","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G526","v":0},{"$f":"'Actual RAB roll forward'!H526","v":0},{"$f":"'Actual RAB roll forward'!I526","v":0},{"$f":"'Actual RAB roll forward'!J526","v":0},{"$f":"'Actual RAB roll forward'!K526","v":0},{"$f":"'Actual RAB roll forward'!L526","v":0},{"$f":"'Actual RAB roll forward'!M526","v":0},{"$f":"'Actual RAB roll forward'!N526","v":0},{"$f":"'Actual RAB roll forward'!O526","v":0},{"$f":"'Actual RAB roll forward'!P526","v":0},{"$f":"'Actual RAB roll forward'!Q526","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G527","v":0},{"$f":"'Actual RAB roll forward'!H527","v":0},{"$f":"'Actual RAB roll forward'!I527","v":0},{"$f":"'Actual RAB roll forward'!J527","v":0},{"$f":"'Actual RAB roll forward'!K527","v":0},{"$f":"'Actual RAB roll forward'!L527","v":0},{"$f":"'Actual RAB roll forward'!M527","v":0},{"$f":"'Actual RAB roll forward'!N527","v":0},{"$f":"'Actual RAB roll forward'!O527","v":0},{"$f":"'Actual RAB roll forward'!P527","v":0},{"$f":"'Actual RAB roll forward'!Q527","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G528","v":0},{"$f":"'Actual RAB roll forward'!H528","v":0},{"$f":"'Actual RAB roll forward'!I528","v":0},{"$f":"'Actual RAB roll forward'!J528","v":0},{"$f":"'Actual RAB roll forward'!K528","v":0},{"$f":"'Actual RAB roll forward'!L528","v":0},{"$f":"'Actual RAB roll forward'!M528","v":0},{"$f":"'Actual RAB roll forward'!N528","v":0},{"$f":"'Actual RAB roll forward'!O528","v":0},{"$f":"'Actual RAB roll forward'!P528","v":0},{"$f":"'Actual RAB roll forward'!Q528","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G529","v":0},{"$f":"'Actual RAB roll forward'!H529","v":0},{"$f":"'Actual RAB roll forward'!I529","v":0},{"$f":"'Actual RAB roll forward'!J529","v":0},{"$f":"'Actual RAB roll forward'!K529","v":0},{"$f":"'Actual RAB roll forward'!L529","v":0},{"$f":"'Actual RAB roll forward'!M529","v":0},{"$f":"'Actual RAB roll forward'!N529","v":0},{"$f":"'Actual RAB roll forward'!O529","v":0},{"$f":"'Actual RAB roll forward'!P529","v":0},{"$f":"'Actual RAB roll forward'!Q529","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G530","v":0},{"$f":"'Actual RAB roll forward'!H530","v":0},{"$f":"'Actual RAB roll forward'!I530","v":0},{"$f":"'Actual RAB roll forward'!J530","v":0},{"$f":"'Actual RAB roll forward'!K530","v":0},{"$f":"'Actual RAB roll forward'!L530","v":0},{"$f":"'Actual RAB roll forward'!M530","v":0},{"$f":"'Actual RAB roll forward'!N530","v":0},{"$f":"'Actual RAB roll forward'!O530","v":0},{"$f":"'Actual RAB roll forward'!P530","v":0},{"$f":"'Actual RAB roll forward'!Q530","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G531","v":0},{"$f":"'Actual RAB roll forward'!H531","v":0},{"$f":"'Actual RAB roll forward'!I531","v":0},{"$f":"'Actual RAB roll forward'!J531","v":0},{"$f":"'Actual RAB roll forward'!K531","v":0},{"$f":"'Actual RAB roll forward'!L531","v":0},{"$f":"'Actual RAB roll forward'!M531","v":0},{"$f":"'Actual RAB roll forward'!N531","v":0},{"$f":"'Actual RAB roll forward'!O531","v":0},{"$f":"'Actual RAB roll forward'!P531","v":0},{"$f":"'Actual RAB roll forward'!Q531","v":0}]
[]
[null,null,"Nominal Prudent Additional Capex Allowance",null,null,null,{"$f":"SUM(G103:G122)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G534","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G535","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G536","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G537","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G538","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G539","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G540","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G541","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G542","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G543","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G544","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G545","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G546","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G547","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G548","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G549","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G550","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G551","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G552","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G553","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G554","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G555","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G556","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G557","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G558","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G559","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G560","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G561","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G562","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G563","v":0}]
[]
[null,null,"Nominal Foregone Return on Prudent Additional Capex",null,null,null,{"$f":"SUM(G135:G154)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G566","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G567","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G568","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G569","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G570","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G571","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G572","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G573","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G574","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G575","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G576","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G577","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G578","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G579","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G580","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G581","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G582","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G583","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G584","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G585","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G586","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G587","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G588","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G589","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G590","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G591","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G592","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G593","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G594","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G595","v":0}]
[]
[null,null,"Nominal Forecast Assets Under Construction",null,null,null,{"$f":"SUM(G167:G186)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"'Actual RAB roll forward'!G598","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G599","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,{"$f":"'Actual RAB roll forward'!G600","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,{"$f":"'Actual RAB roll forward'!G601","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,{"$f":"'Actual RAB roll forward'!G602","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,{"$f":"'Actual RAB roll forward'!G603","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,{"$f":"'Actual RAB roll forward'!G604","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,{"$f":"'Actual RAB roll forward'!G605","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,{"$f":"'Actual RAB roll forward'!G606","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,{"$f":"'Actual RAB roll forward'!G607","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,{"$f":"'Actual RAB roll forward'!G608","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,{"$f":"'Actual RAB roll forward'!G609","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,{"$f":"'Actual RAB roll forward'!G610","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,{"$f":"'Actual RAB roll forward'!G611","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,{"$f":"'Actual RAB roll forward'!G612","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,{"$f":"'Actual RAB roll forward'!G613","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,{"$f":"'Actual RAB roll forward'!G614","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,{"$f":"'Actual RAB roll forward'!G615","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,{"$f":"'Actual RAB roll forward'!G616","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,{"$f":"'Actual RAB roll forward'!G617","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"'Actual RAB roll forward'!G618","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,{"$f":"'Actual RAB roll forward'!G619","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,{"$f":"'Actual RAB roll forward'!G620","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,{"$f":"'Actual RAB roll forward'!G621","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,{"$f":"'Actual RAB roll forward'!G622","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,{"$f":"'Actual RAB roll forward'!G623","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,{"$f":"'Actual RAB roll forward'!G624","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,{"$f":"'Actual RAB roll forward'!G625","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,{"$f":"'Actual RAB roll forward'!G626","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,{"$f":"'Actual RAB roll forward'!G627","v":0}]
[]
[null,null,"Interim Closing Regulated Asset Base",null,null,null,{"$f":"SUM(G199:G228)","v":148.61073285989448},{"$f":"SUM(H199:H228)","v":190.66539513340211},{"$f":"SUM(I199:I228)","v":220.23313233158504},239.28049283823043,233.39988556732254,205.74778978507888,0,0,0,0,0,"-"]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,{"$f":"G7+G39+G71+G103+G135+G167","v":12.801427448468615},{"$f":"H7+H39+H71","v":11.984866055160188},6.7566277976103226,0,-1.0720676544945308E-15,-1.0968076772905586E-15,{"$f":"IF(Input!M$173>0, M7+M39+M71, 0)","v":0},{"$f":"IF(Input!N$173>0, N7+N39+N71, 0)","v":0},{"$f":"IF(Input!O$173>0, O7+O39+O71, 0)","v":0},{"$f":"IF(Input!P$173>0, P7+P39+P71, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q7+Q39+Q71, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,1.8289499467940886,2.6673490598157983,2.2429539687063498,0,0,0,{"$f":"IF(Input!M$173>0, M8+M40+M72, 0)","v":0},{"$f":"IF(Input!N$173>0, N8+N40+N72, 0)","v":0},{"$f":"IF(Input!O$173>0, O8+O40+O72, 0)","v":0},{"$f":"IF(Input!P$173>0, P8+P40+P72, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q8+Q40+Q72, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,25.810213055534355,65.824165950965082,111.3476445182457,159.13382162989052,173.9834117063331,165.98962949908807,{"$f":"IF(Input!M$173>0, M9+M41+M73, 0)","v":0},{"$f":"IF(Input!N$173>0, N9+N41+N73, 0)","v":0},{"$f":"IF(Input!O$173>0, O9+O41+O73, 0)","v":0},{"$f":"IF(Input!P$173>0, P9+P41+P73, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q9+Q41+Q73, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,90.017844833074534,84.035442874097825,76.376332276375294,59.985873898264657,44.813148009886532,29.5157988163783,{"$f":"IF(Input!M$173>0, M10+M42+M74, 0)","v":0},{"$f":"IF(Input!N$173>0, N10+N42+N74, 0)","v":0},{"$f":"IF(Input!O$173>0, O10+O42+O74, 0)","v":0},{"$f":"IF(Input!P$173>0, P10+P42+P74, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q10+Q42+Q74, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,0,2.1134709978571431,2.2401905147217871,2.8606995445008638,3.356675327756975,2.913597965348472,{"$f":"IF(Input!M$173>0, M11+M43+M75, 0)","v":0},{"$f":"IF(Input!N$173>0, N11+N43+N75, 0)","v":0},{"$f":"IF(Input!O$173>0, O11+O43+O75, 0)","v":0},{"$f":"IF(Input!P$173>0, P11+P43+P75, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q11+Q43+Q75, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,18.152297576022885,24.040100195506092,21.269383255925611,17.300097765574392,11.246650523345934,7.328763504264054,{"$f":"IF(Input!M$173>0, M12+M44+M76, 0)","v":0},{"$f":"IF(Input!N$173>0, N12+N44+N76, 0)","v":0},{"$f":"IF(Input!O$173>0, O12+O44+O76, 0)","v":0},{"$f":"IF(Input!P$173>0, P12+P44+P76, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q12+Q44+Q76, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M13+M45+M77, 0)","v":0},{"$f":"IF(Input!N$173>0, N13+N45+N77, 0)","v":0},{"$f":"IF(Input!O$173>0, O13+O45+O77, 0)","v":0},{"$f":"IF(Input!P$173>0, P13+P45+P77, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q13+Q45+Q77, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M14+M46+M78, 0)","v":0},{"$f":"IF(Input!N$173>0, N14+N46+N78, 0)","v":0},{"$f":"IF(Input!O$173>0, O14+O46+O78, 0)","v":0},{"$f":"IF(Input!P$173>0, P14+P46+P78, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q14+Q46+Q78, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M15+M47+M79, 0)","v":0},{"$f":"IF(Input!N$173>0, N15+N47+N79, 0)","v":0},{"$f":"IF(Input!O$173>0, O15+O47+O79, 0)","v":0},{"$f":"IF(Input!P$173>0, P15+P47+P79, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q15+Q47+Q79, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M16+M48+M80, 0)","v":0},{"$f":"IF(Input!N$173>0, N16+N48+N80, 0)","v":0},{"$f":"IF(Input!O$173>0, O16+O48+O80, 0)","v":0},{"$f":"IF(Input!P$173>0, P16+P48+P80, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q16+Q48+Q80, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,0,{"$f":"H17+H49+H81","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M17+M49+M81, 0)","v":0},{"$f":"IF(Input!N$173>0, N17+N49+N81, 0)","v":0},{"$f":"IF(Input!O$173>0, O17+O49+O81, 0)","v":0},{"$f":"IF(Input!P$173>0, P17+P49+P81, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q17+Q49+Q81, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M18+M50+M82, 0)","v":0},{"$f":"IF(Input!N$173>0, N18+N50+N82, 0)","v":0},{"$f":"IF(Input!O$173>0, O18+O50+O82, 0)","v":0},{"$f":"IF(Input!P$173>0, P18+P50+P82, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q18+Q50+Q82, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M19+M51+M83, 0)","v":0},{"$f":"IF(Input!N$173>0, N19+N51+N83, 0)","v":0},{"$f":"IF(Input!O$173>0, O19+O51+O83, 0)","v":0},{"$f":"IF(Input!P$173>0, P19+P51+P83, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q19+Q51+Q83, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M20+M52+M84, 0)","v":0},{"$f":"IF(Input!N$173>0, N20+N52+N84, 0)","v":0},{"$f":"IF(Input!O$173>0, O20+O52+O84, 0)","v":0},{"$f":"IF(Input!P$173>0, P20+P52+P84, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q20+Q52+Q84, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M21+M53+M85, 0)","v":0},{"$f":"IF(Input!N$173>0, N21+N53+N85, 0)","v":0},{"$f":"IF(Input!O$173>0, O21+O53+O85, 0)","v":0},{"$f":"IF(Input!P$173>0, P21+P53+P85, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q21+Q53+Q85, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M22+M54+M86, 0)","v":0},{"$f":"IF(Input!N$173>0, N22+N54+N86, 0)","v":0},{"$f":"IF(Input!O$173>0, O22+O54+O86, 0)","v":0},{"$f":"IF(Input!P$173>0, P22+P54+P86, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q22+Q54+Q86, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M23+M55+M87, 0)","v":0},{"$f":"IF(Input!N$173>0, N23+N55+N87, 0)","v":0},{"$f":"IF(Input!O$173>0, O23+O55+O87, 0)","v":0},{"$f":"IF(Input!P$173>0, P23+P55+P87, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q23+Q55+Q87, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M24+M56+M88, 0)","v":0},{"$f":"IF(Input!N$173>0, N24+N56+N88, 0)","v":0},{"$f":"IF(Input!O$173>0, O24+O56+O88, 0)","v":0},{"$f":"IF(Input!P$173>0, P24+P56+P88, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q24+Q56+Q88, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M25+M57+M89, 0)","v":0},{"$f":"IF(Input!N$173>0, N25+N57+N89, 0)","v":0},{"$f":"IF(Input!O$173>0, O25+O57+O89, 0)","v":0},{"$f":"IF(Input!P$173>0, P25+P57+P89, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q25+Q57+Q89, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M26+M58+M90, 0)","v":0},{"$f":"IF(Input!N$173>0, N26+N58+N90, 0)","v":0},{"$f":"IF(Input!O$173>0, O26+O58+O90, 0)","v":0},{"$f":"IF(Input!P$173>0, P26+P58+P90, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q26+Q58+Q90, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,{"$f":"G27+G59+G91+G123+G155+G187","v":0},{"$f":"H27+H59+H91","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M27+M59+M91, 0)","v":0},{"$f":"IF(Input!N$173>0, N27+N59+N91, 0)","v":0},{"$f":"IF(Input!O$173>0, O27+O59+O91, 0)","v":0},{"$f":"IF(Input!P$173>0, P27+P59+P91, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q27+Q59+Q91, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M28+M60+M92, 0)","v":0},{"$f":"IF(Input!N$173>0, N28+N60+N92, 0)","v":0},{"$f":"IF(Input!O$173>0, O28+O60+O92, 0)","v":0},{"$f":"IF(Input!P$173>0, P28+P60+P92, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q28+Q60+Q92, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M29+M61+M93, 0)","v":0},{"$f":"IF(Input!N$173>0, N29+N61+N93, 0)","v":0},{"$f":"IF(Input!O$173>0, O29+O61+O93, 0)","v":0},{"$f":"IF(Input!P$173>0, P29+P61+P93, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q29+Q61+Q93, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M30+M62+M94, 0)","v":0},{"$f":"IF(Input!N$173>0, N30+N62+N94, 0)","v":0},{"$f":"IF(Input!O$173>0, O30+O62+O94, 0)","v":0},{"$f":"IF(Input!P$173>0, P30+P62+P94, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q30+Q62+Q94, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M31+M63+M95, 0)","v":0},{"$f":"IF(Input!N$173>0, N31+N63+N95, 0)","v":0},{"$f":"IF(Input!O$173>0, O31+O63+O95, 0)","v":0},{"$f":"IF(Input!P$173>0, P31+P63+P95, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q31+Q63+Q95, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M32+M64+M96, 0)","v":0},{"$f":"IF(Input!N$173>0, N32+N64+N96, 0)","v":0},{"$f":"IF(Input!O$173>0, O32+O64+O96, 0)","v":0},{"$f":"IF(Input!P$173>0, P32+P64+P96, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q32+Q64+Q96, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M33+M65+M97, 0)","v":0},{"$f":"IF(Input!N$173>0, N33+N65+N97, 0)","v":0},{"$f":"IF(Input!O$173>0, O33+O65+O97, 0)","v":0},{"$f":"IF(Input!P$173>0, P33+P65+P97, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q33+Q65+Q97, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M34+M66+M98, 0)","v":0},{"$f":"IF(Input!N$173>0, N34+N66+N98, 0)","v":0},{"$f":"IF(Input!O$173>0, O34+O66+O98, 0)","v":0},{"$f":"IF(Input!P$173>0, P34+P66+P98, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q34+Q66+Q98, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,0,{"$f":"H35+H67+H99","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M35+M67+M99, 0)","v":0},{"$f":"IF(Input!N$173>0, N35+N67+N99, 0)","v":0},{"$f":"IF(Input!O$173>0, O35+O67+O99, 0)","v":0},{"$f":"IF(Input!P$173>0, P35+P67+P99, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q35+Q67+Q99, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,0,0,0,0,0,0,{"$f":"IF(Input!M$173>0, M36+M68+M100, 0)","v":0},{"$f":"IF(Input!N$173>0, N36+N68+N100, 0)","v":0},{"$f":"IF(Input!O$173>0, O36+O68+O100, 0)","v":0},{"$f":"IF(Input!P$173>0, P36+P68+P100, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q36+Q68+Q100, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L231:L260)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G76, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G77, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G78, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G79, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G80, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G81, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G82, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G83, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G84, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G85, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G86, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G87, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G88, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G89, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G90, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G91, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G92, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G93, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G94, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G95, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G96, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G97, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G98, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G99, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G100, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G101, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G102, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G103, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G104, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G105, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Net Capex",null,null,null,null,null,null,null,null,{"$f":"SUM(L263:L292)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L109, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M109, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N109, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O109, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P109, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q109, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L111, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M111, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N111, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O111, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P111, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q111, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L113, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M113, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N113, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O113, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P113, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q113, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L115, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M115, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N115, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O115, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P115, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q115, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L117, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M117, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N117, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O117, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P117, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q117, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L119, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M119, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N119, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O119, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P119, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q119, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L121, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M121, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N121, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O121, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P121, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q121, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L123, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M123, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N123, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O123, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P123, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q123, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L125, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M125, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N125, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O125, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P125, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q125, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L127, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M127, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N127, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O127, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P127, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q127, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L129, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M129, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N129, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O129, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P129, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q129, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L131, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M131, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N131, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O131, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P131, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q131, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L133, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M133, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N133, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O133, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P133, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q133, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L135, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M135, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N135, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O135, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P135, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q135, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L137, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M137, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N137, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O137, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P137, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q137, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L139, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M139, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N139, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O139, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P139, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q139, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L141, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M141, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N141, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O141, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P141, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q141, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L143, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M143, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N143, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O143, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P143, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q143, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L145, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M145, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N145, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O145, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P145, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q145, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L147, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M147, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N147, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O147, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P147, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q147, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L149, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M149, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N149, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O149, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P149, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q149, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L151, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M151, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N151, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O151, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P151, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q151, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L153, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M153, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N153, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O153, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P153, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q153, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L155, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M155, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N155, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O155, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P155, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q155, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L157, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M157, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N157, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O157, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P157, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q157, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L159, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M159, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N159, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O159, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P159, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q159, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L161, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M161, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N161, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O161, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P161, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q161, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L163, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M163, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N163, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O163, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P163, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q163, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L165, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M165, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N165, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O165, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P165, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q165, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L167, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M167, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N167, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O167, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P167, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q167, 0)","v":0}]
[]
[null,null,"Difference Between Actual and Forecast Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L295:L323)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G237, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G238, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G239, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G240, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G241, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G242, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G243, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G244, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G245, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G246, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G247, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G248, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G249, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G250, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G251, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G252, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G253, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G254, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G255, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G256, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G257, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G258, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G259, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G260, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G261, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G262, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G263, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G264, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G265, 0), 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(L$198>0, IF(M$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(M$198>0, IF(N$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(N$198>0, IF(O$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(O$198>0, IF(P$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(P$198>0, IF(Q$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0},{"$f":"IF(Q$198>0, IF(R$198=0, 'Adjustment for previous period'!$G266, 0), 0)","v":0}]
[]
[null,null,"Return on Difference - Assets Under Construction",null,null,null,null,null,null,null,null,{"$f":"SUM(L327:L346)","v":0},{"$f":"SUM(M327:M346)","v":0},{"$f":"SUM(N327:N346)","v":0},{"$f":"SUM(O327:O346)","v":0},{"$f":"SUM(P327:P346)","v":0},{"$f":"SUM(Q327:Q356)","v":0}]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L270, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M270, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N270, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O270, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P270, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q270, 0)","v":0}]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L272, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M272, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N272, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O272, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P272, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q272, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L274, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M274, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N274, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O274, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P274, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q274, 0)","v":0}]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L276, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M276, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N276, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O276, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P276, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q276, 0)","v":0}]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L278, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M278, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N278, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O278, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P278, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q278, 0)","v":0}]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L280, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M280, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N280, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O280, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P280, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q280, 0)","v":0}]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L282, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M282, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N282, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O282, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P282, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q282, 0)","v":0}]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L284, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M284, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N284, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O284, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P284, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q284, 0)","v":0}]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L286, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M286, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N286, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O286, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P286, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q286, 0)","v":0}]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L288, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M288, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N288, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O288, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P288, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q288, 0)","v":0}]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L290, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M290, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N290, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O290, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P290, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q290, 0)","v":0}]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L292, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M292, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N292, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O292, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P292, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q292, 0)","v":0}]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L294, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M294, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N294, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O294, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P294, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q294, 0)","v":0}]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L296, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M296, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N296, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O296, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P296, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q296, 0)","v":0}]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L298, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M298, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N298, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O298, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P298, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q298, 0)","v":0}]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L300, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M300, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N300, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O300, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P300, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q300, 0)","v":0}]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L302, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M302, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N302, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O302, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P302, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q302, 0)","v":0}]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L304, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M304, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N304, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O304, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P304, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q304, 0)","v":0}]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L306, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M306, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N306, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O306, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P306, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q306, 0)","v":0}]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L308, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M308, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N308, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O308, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P308, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q308, 0)","v":0}]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L310, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M310, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N310, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O310, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P310, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q310, 0)","v":0}]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L312, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M312, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N312, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O312, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P312, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q312, 0)","v":0}]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L314, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M314, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N314, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O314, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P314, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q314, 0)","v":0}]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L316, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M316, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N316, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O316, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P316, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q316, 0)","v":0}]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L318, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M318, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N318, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O318, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P318, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q318, 0)","v":0}]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L320, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M320, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N320, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O320, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P320, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q320, 0)","v":0}]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L322, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M322, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N322, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O322, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P322, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q322, 0)","v":0}]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L324, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M324, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N324, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O324, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P324, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q324, 0)","v":0}]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L326, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M326, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N326, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O326, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P326, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q326, 0)","v":0}]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, 'Adjustment for previous period'!L328, 0)","v":0},{"$f":"IF(N$198=0, 'Adjustment for previous period'!M328, 0)","v":0},{"$f":"IF(O$198=0, 'Adjustment for previous period'!N328, 0)","v":0},{"$f":"IF(P$198=0, 'Adjustment for previous period'!O328, 0)","v":0},{"$f":"IF(Q$198=0, 'Adjustment for previous period'!P328, 0)","v":0},{"$f":"IF(R$198=0, 'Adjustment for previous period'!Q328, 0)","v":0}]
[]
[null,null,"Closing Regulated Asset Base",null,null,null,null,null,null,null,null,{"$f":"SUM(L359:L388)","v":205.74778978507888},0,0,0,0,0]
[null,null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L199+L231+L263+L295+L327, 0)","v":-1.0968076772905586E-15},0,0,0,0,0]
[null,null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L200+L232+L264+L296+L328, 0)","v":0},0,0,0,0,{"$f":"IF(R$198=0, Q200+Q232+Q264+Q296+Q328, 0)","v":0}]
[null,null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,null,null,null,null,165.98962949908807,0,0,0,0,0]
[null,null,null,{"$f":"Asset4","v":"IT"},null,null,null,null,null,null,null,29.5157988163783,0,0,0,0,0]
[null,null,null,{"$f":"Asset5","v":"Communications"},null,null,null,null,null,null,null,2.913597965348472,0,0,0,0,0]
[null,null,null,{"$f":"Asset6","v":"Other"},null,null,null,null,null,null,null,7.328763504264054,0,0,0,0,0]
[null,null,null,{"$f":"Asset7","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset8","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset9","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L207+L239+L271+L303+L335, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset10","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset11","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L209+L241+L273+L305+L337, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset12","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L210+L242+L274+L306+L338, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset13","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset14","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset15","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset16","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset17","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset18","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset19","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset20","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset21","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset22","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L220+L252+L284+L316+L348, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset23","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset24","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset25","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset26","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset27","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset28","v":0},null,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,{"$f":"Asset29","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L227+L259+L291+L323+L355, 0)","v":0},0,0,0,0,0]
[null,null,null,{"$f":"Asset30","v":0},null,null,null,null,null,null,null,{"$f":"IF(M$198=0, L228+L260+L292+L324+L356, 0)","v":0},0,0,0,0,0]

{"sheet":"Tax value roll forward","index":7,"n_rows":491,"n_cols":18,"rows_kept":491,"cut":false,"hidden":false,"merged":[[464,3,475,3],[478,3,489,3],[408,3,419,3],[422,3,433,3],[436,3,447,3],[450,3,461,3],[394,3,405,3],[240,3,251,3],[254,3,265,3],[268,3,279,3],[282,3,293,3],[296,3,307,3],[310,3,321,3],[324,3,335,3],[338,3,349,3],[352,3,363,3],[366,3,377,3],[380,3,391,3],[226,3,237,3],[72,3,83,3],[86,3,97,3],[100,3,111,3],[114,3,125,3],[128,3,139,3],[142,3,153,3],[156,3,167,3],[170,3,181,3],[184,3,195,3],[198,3,209,3],[212,3,223,3]]}
[]
[null,"Tax Asset Value Roll Forward"]
[null,null,null,null,null,0,{"$f":"F3+1","v":1},2,3,4,5,6,7,8,9,10,11,12]
[null,"Year",null,null,null,null,{"$f":"Input!G40","v":"2010-010"},{"$f":"Input!H40","v":2011},{"$f":"Input!I40","v":"2012-012"},{"$f":"Input!J40","v":"2013-13"},{"$f":"Input!K40","v":"2014-14"},{"$f":"Input!L40","v":"2015-15"},{"$f":"Input!M40","v":"2016-16"},{"$f":"Input!N40","v":"2017-17"},{"$f":"Input!O40","v":"2018-18"},{"$f":"Input!P40","v":"2019-19"},{"$f":"Input!Q40","v":"2020-20"},{"$f":"CONCATENATE(LEFT(Q4, 4)+1 &\"-\" &IF(Q4>\"2007-08\",,\"0\") &RIGHT(Q4,2)+1)","v":"2021-21"}]
[null,"Nominal Tax Values"]
[]
[null,"Opening Tax Asset Values",null,null,null,null,{"$f":"SUM(G8:G27)","v":0},0,0,0,0,0,{"$f":"SUM(M8:M27)","v":0},0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"A1taxvalue","v":0},{"$f":"G8+G40+G85","v":0},{"$f":"H8+H40+H85","v":0},0,0,0,0,{"$f":"IF(Input!M$173>0, M8+M40+M85, 0)","v":0},{"$f":"IF(Input!N$173>0, N8+N40+N85, 0)","v":0},{"$f":"IF(Input!O$173>0, O8+O40+O85, 0)","v":0},{"$f":"IF(Input!P$173>0, P8+P40+P85, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q8+Q40+Q85, 0)","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"A2taxvalue","v":0},{"$f":"G9+G41+G99","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M9+M41+M99, 0)","v":0},{"$f":"IF(Input!N$173>0, N9+N41+N99, 0)","v":0},{"$f":"IF(Input!O$173>0, O9+O41+O99, 0)","v":0},{"$f":"IF(Input!P$173>0, P9+P41+P99, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q9+Q41+Q99, 0)","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"A3taxvalue","v":0},{"$f":"G10+G42+G113","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M10+M42+M113, 0)","v":0},{"$f":"IF(Input!N$173>0, N10+N42+N113, 0)","v":0},{"$f":"IF(Input!O$173>0, O10+O42+O113, 0)","v":0},{"$f":"IF(Input!P$173>0, P10+P42+P113, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q10+Q42+Q113, 0)","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"A4taxvalue","v":0},{"$f":"G11+G43+G127","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M11+M43+M127, 0)","v":0},{"$f":"IF(Input!N$173>0, N11+N43+N127, 0)","v":0},{"$f":"IF(Input!O$173>0, O11+O43+O127, 0)","v":0},{"$f":"IF(Input!P$173>0, P11+P43+P127, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q11+Q43+Q127, 0)","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"A5taxvalue","v":0},{"$f":"G12+G44+G141","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M12+M44+M141, 0)","v":0},{"$f":"IF(Input!N$173>0, N12+N44+N141, 0)","v":0},{"$f":"IF(Input!O$173>0, O12+O44+O141, 0)","v":0},{"$f":"IF(Input!P$173>0, P12+P44+P141, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q12+Q44+Q141, 0)","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"A6taxvalue","v":0},{"$f":"G13+G45+G155","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M13+M45+M155, 0)","v":0},{"$f":"IF(Input!N$173>0, N13+N45+N155, 0)","v":0},{"$f":"IF(Input!O$173>0, O13+O45+O155, 0)","v":0},{"$f":"IF(Input!P$173>0, P13+P45+P155, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q13+Q45+Q155, 0)","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"A7taxvalue","v":0},{"$f":"G14+G46+G169","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M14+M46+M169, 0)","v":0},{"$f":"IF(Input!N$173>0, N14+N46+N169, 0)","v":0},{"$f":"IF(Input!O$173>0, O14+O46+O169, 0)","v":0},{"$f":"IF(Input!P$173>0, P14+P46+P169, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q14+Q46+Q169, 0)","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"A8taxvalue","v":0},{"$f":"G15+G47+G183","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M15+M47+M183, 0)","v":0},{"$f":"IF(Input!N$173>0, N15+N47+N183, 0)","v":0},{"$f":"IF(Input!O$173>0, O15+O47+O183, 0)","v":0},{"$f":"IF(Input!P$173>0, P15+P47+P183, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q15+Q47+Q183, 0)","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"A9taxvalue","v":0},{"$f":"G16+G48+G197","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M16+M48+M197, 0)","v":0},{"$f":"IF(Input!N$173>0, N16+N48+N197, 0)","v":0},{"$f":"IF(Input!O$173>0, O16+O48+O197, 0)","v":0},{"$f":"IF(Input!P$173>0, P16+P48+P197, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q16+Q48+Q197, 0)","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"A10taxvalue","v":0},{"$f":"G17+G49+G211","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M17+M49+M211, 0)","v":0},{"$f":"IF(Input!N$173>0, N17+N49+N211, 0)","v":0},{"$f":"IF(Input!O$173>0, O17+O49+O211, 0)","v":0},{"$f":"IF(Input!P$173>0, P17+P49+P211, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q17+Q49+Q211, 0)","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"A11taxvalue","v":0},{"$f":"G18+G50+G225","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M18+M50+M225, 0)","v":0},{"$f":"IF(Input!N$173>0, N18+N50+N225, 0)","v":0},{"$f":"IF(Input!O$173>0, O18+O50+O225, 0)","v":0},{"$f":"IF(Input!P$173>0, P18+P50+P225, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q18+Q50+Q225, 0)","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"A12taxvalue","v":0},{"$f":"G19+G51+G239","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M19+M51+M239, 0)","v":0},{"$f":"IF(Input!N$173>0, N19+N51+N239, 0)","v":0},{"$f":"IF(Input!O$173>0, O19+O51+O239, 0)","v":0},{"$f":"IF(Input!P$173>0, P19+P51+P239, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q19+Q51+Q239, 0)","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"A13taxvalue","v":0},{"$f":"G20+G52+G253","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M20+M52+M253, 0)","v":0},{"$f":"IF(Input!N$173>0, N20+N52+N253, 0)","v":0},{"$f":"IF(Input!O$173>0, O20+O52+O253, 0)","v":0},{"$f":"IF(Input!P$173>0, P20+P52+P253, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q20+Q52+Q253, 0)","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"A14taxvalue","v":0},{"$f":"G21+G53+G267","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M21+M53+M267, 0)","v":0},{"$f":"IF(Input!N$173>0, N21+N53+N267, 0)","v":0},{"$f":"IF(Input!O$173>0, O21+O53+O267, 0)","v":0},{"$f":"IF(Input!P$173>0, P21+P53+P267, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q21+Q53+Q267, 0)","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"A15taxvalue","v":0},{"$f":"G22+G54+G281","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M22+M54+M281, 0)","v":0},{"$f":"IF(Input!N$173>0, N22+N54+N281, 0)","v":0},{"$f":"IF(Input!O$173>0, O22+O54+O281, 0)","v":0},{"$f":"IF(Input!P$173>0, P22+P54+P281, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q22+Q54+Q281, 0)","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"A16taxvalue","v":0},{"$f":"G23+G55+G295","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M23+M55+M295, 0)","v":0},{"$f":"IF(Input!N$173>0, N23+N55+N295, 0)","v":0},{"$f":"IF(Input!O$173>0, O23+O55+O295, 0)","v":0},{"$f":"IF(Input!P$173>0, P23+P55+P295, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q23+Q55+Q295, 0)","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"A17taxvalue","v":0},{"$f":"G24+G56+G309","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M24+M56+M309, 0)","v":0},{"$f":"IF(Input!N$173>0, N24+N56+N309, 0)","v":0},{"$f":"IF(Input!O$173>0, O24+O56+O309, 0)","v":0},{"$f":"IF(Input!P$173>0, P24+P56+P309, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q24+Q56+Q309, 0)","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"A18taxvalue","v":0},{"$f":"G25+G57+G323","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M25+M57+M323, 0)","v":0},{"$f":"IF(Input!N$173>0, N25+N57+N323, 0)","v":0},{"$f":"IF(Input!O$173>0, O25+O57+O323, 0)","v":0},{"$f":"IF(Input!P$173>0, P25+P57+P323, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q25+Q57+Q323, 0)","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"A19taxvalue","v":0},{"$f":"G26+G58+G337","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M26+M58+M337, 0)","v":0},{"$f":"IF(Input!N$173>0, N26+N58+N337, 0)","v":0},{"$f":"IF(Input!O$173>0, O26+O58+O337, 0)","v":0},{"$f":"IF(Input!P$173>0, P26+P58+P337, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q26+Q58+Q337, 0)","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"A20taxvalue","v":0},{"$f":"G27+G59+G351","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M27+M59+M351, 0)","v":0},{"$f":"IF(Input!N$173>0, N27+N59+N351, 0)","v":0},{"$f":"IF(Input!O$173>0, O27+O59+O351, 0)","v":0},{"$f":"IF(Input!P$173>0, P27+P59+P351, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q27+Q59+Q351, 0)","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"A21taxvalue","v":0},{"$f":"G28+G60+G365","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M28+M60+M352, 0)","v":0},{"$f":"IF(Input!N$173>0, N28+N60+N365, 0)","v":0},{"$f":"IF(Input!O$173>0, O28+O60+O365, 0)","v":0},{"$f":"IF(Input!P$173>0, P28+P60+P365, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q28+Q60+Q365, 0)","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"A22taxvalue","v":0},{"$f":"G29+G61+G379","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M29+M61+M353, 0)","v":0},{"$f":"IF(Input!N$173>0, N29+N61+N379, 0)","v":0},{"$f":"IF(Input!O$173>0, O29+O61+O379, 0)","v":0},{"$f":"IF(Input!P$173>0, P29+P61+P379, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q29+Q61+Q379, 0)","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"A23taxvalue","v":0},{"$f":"G30+G62+G393","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M30+M62+M354, 0)","v":0},{"$f":"IF(Input!N$173>0, N30+N62+N393, 0)","v":0},{"$f":"IF(Input!O$173>0, O30+O62+O393, 0)","v":0},{"$f":"IF(Input!P$173>0, P30+P62+P393, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q30+Q62+Q393, 0)","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"A24taxvalue","v":0},{"$f":"G31+G63+G407","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M31+M63+M355, 0)","v":0},{"$f":"IF(Input!N$173>0, N31+N63+N407, 0)","v":0},{"$f":"IF(Input!O$173>0, O31+O63+O407, 0)","v":0},{"$f":"IF(Input!P$173>0, P31+P63+P407, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q31+Q63+Q407, 0)","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"A25taxvalue","v":0},{"$f":"G32+G64+G421","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M32+M64+M356, 0)","v":0},{"$f":"IF(Input!N$173>0, N32+N64+N421, 0)","v":0},{"$f":"IF(Input!O$173>0, O32+O64+O421, 0)","v":0},{"$f":"IF(Input!P$173>0, P32+P64+P421, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q32+Q64+Q421, 0)","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"A26taxvalue","v":0},{"$f":"G33+G65+G435","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M33+M65+M357, 0)","v":0},{"$f":"IF(Input!N$173>0, N33+N65+N435, 0)","v":0},{"$f":"IF(Input!O$173>0, O33+O65+O435, 0)","v":0},{"$f":"IF(Input!P$173>0, P33+P65+P435, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q33+Q65+Q435, 0)","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"A27taxvalue","v":0},{"$f":"G34+G66+G449","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M34+M66+M358, 0)","v":0},{"$f":"IF(Input!N$173>0, N34+N66+N449, 0)","v":0},{"$f":"IF(Input!O$173>0, O34+O66+O449, 0)","v":0},{"$f":"IF(Input!P$173>0, P34+P66+P449, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q34+Q66+Q449, 0)","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"A28taxvalue","v":0},{"$f":"G35+G67+G463","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M35+M67+M359, 0)","v":0},{"$f":"IF(Input!N$173>0, N35+N67+N463, 0)","v":0},{"$f":"IF(Input!O$173>0, O35+O67+O463, 0)","v":0},{"$f":"IF(Input!P$173>0, P35+P67+P463, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q35+Q67+Q463, 0)","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"A29taxvalue","v":0},{"$f":"G36+G68+G477","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M36+M68+M360, 0)","v":0},{"$f":"IF(Input!N$173>0, N36+N68+N477, 0)","v":0},{"$f":"IF(Input!O$173>0, O36+O68+O477, 0)","v":0},{"$f":"IF(Input!P$173>0, P36+P68+P477, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q36+Q68+Q477, 0)","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"A30taxvalue","v":0},{"$f":"G37+G69+G491","v":0},0,0,0,0,0,{"$f":"IF(Input!M$173>0, M37+M69+M361, 0)","v":0},{"$f":"IF(Input!N$173>0, N37+N69+N491, 0)","v":0},{"$f":"IF(Input!O$173>0, O37+O69+O491, 0)","v":0},{"$f":"IF(Input!P$173>0, P37+P69+P491, 0)","v":0},{"$f":"IF(Input!Q$173>0, Q37+Q69+Q491, 0)","v":0}]
[]
[null,"Actual Net Capex",null,null,null,null,{"$f":"SUM(G40:G59)","v":0},{"$f":"SUM(H40:H59)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,0,0,0,0,0,0,{"$f":"Input!M41-Input!M75","v":0},{"$f":"Input!N41-Input!N75","v":0},{"$f":"Input!O41-Input!O75","v":0},{"$f":"Input!P41-Input!P75","v":0},{"$f":"Input!Q41-Input!Q75","v":0}]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,0,0,0,0,0,0,{"$f":"Input!M42-Input!M76","v":0},{"$f":"Input!N42-Input!N76","v":0},{"$f":"Input!O42-Input!O76","v":0},{"$f":"Input!P42-Input!P76","v":0},{"$f":"Input!Q42-Input!Q76","v":0}]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,0,0,0,0,0,0,{"$f":"Input!M43-Input!M77","v":0},{"$f":"Input!N43-Input!N77","v":0},{"$f":"Input!O43-Input!O77","v":0},{"$f":"Input!P43-Input!P77","v":0},{"$f":"Input!Q43-Input!Q77","v":0}]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,0,0,0,0,0,0,{"$f":"Input!M44-Input!M78","v":0},{"$f":"Input!N44-Input!N78","v":0},{"$f":"Input!O44-Input!O78","v":0},{"$f":"Input!P44-Input!P78","v":0},{"$f":"Input!Q44-Input!Q78","v":0}]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,0,0,0,0,0,0,{"$f":"Input!M45-Input!M79","v":0},{"$f":"Input!N45-Input!N79","v":0},{"$f":"Input!O45-Input!O79","v":0},{"$f":"Input!P45-Input!P79","v":0},{"$f":"Input!Q45-Input!Q79","v":0}]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,0,0,0,0,0,{"$f":"Input!L46-Input!L80","v":0},{"$f":"Input!M46-Input!M80","v":0},{"$f":"Input!N46-Input!N80","v":0},{"$f":"Input!O46-Input!O80","v":0},{"$f":"Input!P46-Input!P80","v":0},{"$f":"Input!Q46-Input!Q80","v":0}]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"Input!G47-Input!G81","v":0},{"$f":"Input!H47-Input!H81","v":0},{"$f":"Input!I47-Input!I81","v":0},{"$f":"Input!J47-Input!J81","v":0},{"$f":"Input!K47-Input!K81","v":0},{"$f":"Input!L47-Input!L81","v":0},{"$f":"Input!M47-Input!M81","v":0},{"$f":"Input!N47-Input!N81","v":0},{"$f":"Input!O47-Input!O81","v":0},{"$f":"Input!P47-Input!P81","v":0},{"$f":"Input!Q47-Input!Q81","v":0}]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"Input!G48-Input!G82","v":0},{"$f":"Input!H48-Input!H82","v":0},{"$f":"Input!I48-Input!I82","v":0},{"$f":"Input!J48-Input!J82","v":0},{"$f":"Input!K48-Input!K82","v":0},{"$f":"Input!L48-Input!L82","v":0},{"$f":"Input!M48-Input!M82","v":0},{"$f":"Input!N48-Input!N82","v":0},{"$f":"Input!O48-Input!O82","v":0},{"$f":"Input!P48-Input!P82","v":0},{"$f":"Input!Q48-Input!Q82","v":0}]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"Input!G49-Input!G83","v":0},{"$f":"Input!H49-Input!H83","v":0},{"$f":"Input!I49-Input!I83","v":0},{"$f":"Input!J49-Input!J83","v":0},{"$f":"Input!K49-Input!K83","v":0},{"$f":"Input!L49-Input!L83","v":0},{"$f":"Input!M49-Input!M83","v":0},{"$f":"Input!N49-Input!N83","v":0},{"$f":"Input!O49-Input!O83","v":0},{"$f":"Input!P49-Input!P83","v":0},{"$f":"Input!Q49-Input!Q83","v":0}]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"Input!G50-Input!G84","v":0},{"$f":"Input!H50-Input!H84","v":0},{"$f":"Input!I50-Input!I84","v":0},{"$f":"Input!J50-Input!J84","v":0},{"$f":"Input!K50-Input!K84","v":0},{"$f":"Input!L50-Input!L84","v":0},{"$f":"Input!M50-Input!M84","v":0},{"$f":"Input!N50-Input!N84","v":0},{"$f":"Input!O50-Input!O84","v":0},{"$f":"Input!P50-Input!P84","v":0},{"$f":"Input!Q50-Input!Q84","v":0}]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"Input!G51-Input!G85","v":0},{"$f":"Input!H51-Input!H85","v":0},{"$f":"Input!I51-Input!I85","v":0},{"$f":"Input!J51-Input!J85","v":0},{"$f":"Input!K51-Input!K85","v":0},{"$f":"Input!L51-Input!L85","v":0},{"$f":"Input!M51-Input!M85","v":0},{"$f":"Input!N51-Input!N85","v":0},{"$f":"Input!O51-Input!O85","v":0},{"$f":"Input!P51-Input!P85","v":0},{"$f":"Input!Q51-Input!Q85","v":0}]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"Input!G52-Input!G86","v":0},{"$f":"Input!H52-Input!H86","v":0},{"$f":"Input!I52-Input!I86","v":0},{"$f":"Input!J52-Input!J86","v":0},{"$f":"Input!K52-Input!K86","v":0},{"$f":"Input!L52-Input!L86","v":0},{"$f":"Input!M52-Input!M86","v":0},{"$f":"Input!N52-Input!N86","v":0},{"$f":"Input!O52-Input!O86","v":0},{"$f":"Input!P52-Input!P86","v":0},{"$f":"Input!Q52-Input!Q86","v":0}]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"Input!G53-Input!G87","v":0},{"$f":"Input!H53-Input!H87","v":0},{"$f":"Input!I53-Input!I87","v":0},{"$f":"Input!J53-Input!J87","v":0},{"$f":"Input!K53-Input!K87","v":0},{"$f":"Input!L53-Input!L87","v":0},{"$f":"Input!M53-Input!M87","v":0},{"$f":"Input!N53-Input!N87","v":0},{"$f":"Input!O53-Input!O87","v":0},{"$f":"Input!P53-Input!P87","v":0},{"$f":"Input!Q53-Input!Q87","v":0}]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"Input!G54-Input!G88","v":0},{"$f":"Input!H54-Input!H88","v":0},{"$f":"Input!I54-Input!I88","v":0},{"$f":"Input!J54-Input!J88","v":0},{"$f":"Input!K54-Input!K88","v":0},{"$f":"Input!L54-Input!L88","v":0},{"$f":"Input!M54-Input!M88","v":0},{"$f":"Input!N54-Input!N88","v":0},{"$f":"Input!O54-Input!O88","v":0},{"$f":"Input!P54-Input!P88","v":0},{"$f":"Input!Q54-Input!Q88","v":0}]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"Input!G55-Input!G89","v":0},{"$f":"Input!H55-Input!H89","v":0},{"$f":"Input!I55-Input!I89","v":0},{"$f":"Input!J55-Input!J89","v":0},{"$f":"Input!K55-Input!K89","v":0},{"$f":"Input!L55-Input!L89","v":0},{"$f":"Input!M55-Input!M89","v":0},{"$f":"Input!N55-Input!N89","v":0},{"$f":"Input!O55-Input!O89","v":0},{"$f":"Input!P55-Input!P89","v":0},{"$f":"Input!Q55-Input!Q89","v":0}]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"Input!G56-Input!G90","v":0},{"$f":"Input!H56-Input!H90","v":0},{"$f":"Input!I56-Input!I90","v":0},{"$f":"Input!J56-Input!J90","v":0},{"$f":"Input!K56-Input!K90","v":0},{"$f":"Input!L56-Input!L90","v":0},{"$f":"Input!M56-Input!M90","v":0},{"$f":"Input!N56-Input!N90","v":0},{"$f":"Input!O56-Input!O90","v":0},{"$f":"Input!P56-Input!P90","v":0},{"$f":"Input!Q56-Input!Q90","v":0}]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"Input!G57-Input!G91","v":0},{"$f":"Input!H57-Input!H91","v":0},{"$f":"Input!I57-Input!I91","v":0},{"$f":"Input!J57-Input!J91","v":0},{"$f":"Input!K57-Input!K91","v":0},{"$f":"Input!L57-Input!L91","v":0},{"$f":"Input!M57-Input!M91","v":0},{"$f":"Input!N57-Input!N91","v":0},{"$f":"Input!O57-Input!O91","v":0},{"$f":"Input!P57-Input!P91","v":0},{"$f":"Input!Q57-Input!Q91","v":0}]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"Input!G58-Input!G92","v":0},{"$f":"Input!H58-Input!H92","v":0},{"$f":"Input!I58-Input!I92","v":0},{"$f":"Input!J58-Input!J92","v":0},{"$f":"Input!K58-Input!K92","v":0},{"$f":"Input!L58-Input!L92","v":0},{"$f":"Input!M58-Input!M92","v":0},{"$f":"Input!N58-Input!N92","v":0},{"$f":"Input!O58-Input!O92","v":0},{"$f":"Input!P58-Input!P92","v":0},{"$f":"Input!Q58-Input!Q92","v":0}]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"Input!G59-Input!G93","v":0},{"$f":"Input!H59-Input!H93","v":0},{"$f":"Input!I59-Input!I93","v":0},{"$f":"Input!J59-Input!J93","v":0},{"$f":"Input!K59-Input!K93","v":0},{"$f":"Input!L59-Input!L93","v":0},{"$f":"Input!M59-Input!M93","v":0},{"$f":"Input!N59-Input!N93","v":0},{"$f":"Input!O59-Input!O93","v":0},{"$f":"Input!P59-Input!P93","v":0},{"$f":"Input!Q59-Input!Q93","v":0}]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"Input!G60-Input!G94","v":0},{"$f":"Input!H60-Input!H94","v":0},{"$f":"Input!I60-Input!I94","v":0},{"$f":"Input!J60-Input!J94","v":0},{"$f":"Input!K60-Input!K94","v":0},{"$f":"Input!L60-Input!L94","v":0},{"$f":"Input!M60-Input!M94","v":0},{"$f":"Input!N60-Input!N94","v":0},{"$f":"Input!O60-Input!O94","v":0},{"$f":"Input!P60-Input!P94","v":0},{"$f":"Input!Q60-Input!Q94","v":0}]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"Input!G61-Input!G95","v":0},{"$f":"Input!H61-Input!H95","v":0},{"$f":"Input!I61-Input!I95","v":0},{"$f":"Input!J61-Input!J95","v":0},{"$f":"Input!K61-Input!K95","v":0},{"$f":"Input!L61-Input!L95","v":0},{"$f":"Input!M61-Input!M95","v":0},{"$f":"Input!N61-Input!N95","v":0},{"$f":"Input!O61-Input!O95","v":0},{"$f":"Input!P61-Input!P95","v":0},{"$f":"Input!Q61-Input!Q95","v":0}]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"Input!G62-Input!G96","v":0},{"$f":"Input!H62-Input!H96","v":0},{"$f":"Input!I62-Input!I96","v":0},{"$f":"Input!J62-Input!J96","v":0},{"$f":"Input!K62-Input!K96","v":0},{"$f":"Input!L62-Input!L96","v":0},{"$f":"Input!M62-Input!M96","v":0},{"$f":"Input!N62-Input!N96","v":0},{"$f":"Input!O62-Input!O96","v":0},{"$f":"Input!P62-Input!P96","v":0},{"$f":"Input!Q62-Input!Q96","v":0}]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"Input!G63-Input!G97","v":0},{"$f":"Input!H63-Input!H97","v":0},{"$f":"Input!I63-Input!I97","v":0},{"$f":"Input!J63-Input!J97","v":0},{"$f":"Input!K63-Input!K97","v":0},{"$f":"Input!L63-Input!L97","v":0},{"$f":"Input!M63-Input!M97","v":0},{"$f":"Input!N63-Input!N97","v":0},{"$f":"Input!O63-Input!O97","v":0},{"$f":"Input!P63-Input!P97","v":0},{"$f":"Input!Q63-Input!Q97","v":0}]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"Input!G64-Input!G98","v":0},{"$f":"Input!H64-Input!H98","v":0},{"$f":"Input!I64-Input!I98","v":0},{"$f":"Input!J64-Input!J98","v":0},{"$f":"Input!K64-Input!K98","v":0},{"$f":"Input!L64-Input!L98","v":0},{"$f":"Input!M64-Input!M98","v":0},{"$f":"Input!N64-Input!N98","v":0},{"$f":"Input!O64-Input!O98","v":0},{"$f":"Input!P64-Input!P98","v":0},{"$f":"Input!Q64-Input!Q98","v":0}]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"Input!G65-Input!G99","v":0},{"$f":"Input!H65-Input!H99","v":0},{"$f":"Input!I65-Input!I99","v":0},{"$f":"Input!J65-Input!J99","v":0},{"$f":"Input!K65-Input!K99","v":0},{"$f":"Input!L65-Input!L99","v":0},{"$f":"Input!M65-Input!M99","v":0},{"$f":"Input!N65-Input!N99","v":0},{"$f":"Input!O65-Input!O99","v":0},{"$f":"Input!P65-Input!P99","v":0},{"$f":"Input!Q65-Input!Q99","v":0}]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"Input!G66-Input!G100","v":0},{"$f":"Input!H66-Input!H100","v":0},{"$f":"Input!I66-Input!I100","v":0},{"$f":"Input!J66-Input!J100","v":0},{"$f":"Input!K66-Input!K100","v":0},{"$f":"Input!L66-Input!L100","v":0},{"$f":"Input!M66-Input!M100","v":0},{"$f":"Input!N66-Input!N100","v":0},{"$f":"Input!O66-Input!O100","v":0},{"$f":"Input!P66-Input!P100","v":0},{"$f":"Input!Q66-Input!Q100","v":0}]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"Input!G67-Input!G101","v":0},{"$f":"Input!H67-Input!H101","v":0},{"$f":"Input!I67-Input!I101","v":0},{"$f":"Input!J67-Input!J101","v":0},{"$f":"Input!K67-Input!K101","v":0},{"$f":"Input!L67-Input!L101","v":0},{"$f":"Input!M67-Input!M101","v":0},{"$f":"Input!N67-Input!N101","v":0},{"$f":"Input!O67-Input!O101","v":0},{"$f":"Input!P67-Input!P101","v":0},{"$f":"Input!Q67-Input!Q101","v":0}]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"Input!G68-Input!G102","v":0},{"$f":"Input!H68-Input!H102","v":0},{"$f":"Input!I68-Input!I102","v":0},{"$f":"Input!J68-Input!J102","v":0},{"$f":"Input!K68-Input!K102","v":0},{"$f":"Input!L68-Input!L102","v":0},{"$f":"Input!M68-Input!M102","v":0},{"$f":"Input!N68-Input!N102","v":0},{"$f":"Input!O68-Input!O102","v":0},{"$f":"Input!P68-Input!P102","v":0},{"$f":"Input!Q68-Input!Q102","v":0}]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"Input!G69-Input!G103","v":0},{"$f":"Input!H69-Input!H103","v":0},{"$f":"Input!I69-Input!I103","v":0},{"$f":"Input!J69-Input!J103","v":0},{"$f":"Input!K69-Input!K103","v":0},{"$f":"Input!L69-Input!L103","v":0},{"$f":"Input!M69-Input!M103","v":0},{"$f":"Input!N69-Input!N103","v":0},{"$f":"Input!O69-Input!O103","v":0},{"$f":"Input!P69-Input!P103","v":0},{"$f":"Input!Q69-Input!Q103","v":0}]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"Input!G70-Input!G104","v":0},{"$f":"Input!H70-Input!H104","v":0},{"$f":"Input!I70-Input!I104","v":0},{"$f":"Input!J70-Input!J104","v":0},{"$f":"Input!K70-Input!K104","v":0},{"$f":"Input!L70-Input!L104","v":0},{"$f":"Input!M70-Input!M104","v":0},{"$f":"Input!N70-Input!N104","v":0},{"$f":"Input!O70-Input!O104","v":0},{"$f":"Input!P70-Input!P104","v":0},{"$f":"Input!Q70-Input!Q104","v":0}]
[]
[null,"Actual Tax Depreciation",null,null,null,null,{"$f":"G85+G99+G113+G127+G141+G155+G169+G183+G197+G211+G225+G239+G253+G267+G281+G295+G309+G323+G337+G351","v":0},{"$f":"H85+H99+H113+H127+H141+H155+H169+H183+H197+H211+H225+H239+H253+H267+H281+H295+H309+H323+H337+H351","v":0},{"$f":"I85+I99+I113+I127+I141+I155+I169+I183+I197+I211+I225+I239+I253+I267+I281+I295+I309+I323+I337+I351","v":0},0,0,0,{"$f":"M85+M99+M113+M127+M141+M155+M169+M183+M197+M211+M225+M239+M253+M267+M281+M295+M309+M323+M337+M351","v":0},0,0,0,0]
[null,{"$f":"Asset1","v":"Accumulation meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A1taxremlife,A1taxvalue-SUM($F72:F72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(H$3>A1taxremlife,A1taxvalue-SUM($F72:G72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(I$3>A1taxremlife,A1taxvalue-SUM($F72:H72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(J$3>A1taxremlife,A1taxvalue-SUM($F72:I72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(K$3>A1taxremlife,A1taxvalue-SUM($F72:J72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(L$3>A1taxremlife,A1taxvalue-SUM($F72:K72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(M$3>A1taxremlife,A1taxvalue-SUM($F72:L72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(N$3>A1taxremlife,A1taxvalue-SUM($F72:M72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(O$3>A1taxremlife,A1taxvalue-SUM($F72:N72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(P$3>A1taxremlife,A1taxvalue-SUM($F72:O72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0},{"$f":"IF(Q$3>A1taxremlife,A1taxvalue-SUM($F72:P72),IF(A1taxremlife=\"N/A\",\"n/a\",A1taxvalue/A1taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset1","v":"Accumulation meters"},null,null,null,{"$f":"-SUM(G72:G84)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M72:M84), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N72:N84), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O72:O84), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P72:P84), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q72:Q84), 0)","v":0}]
[null,{"$f":"Asset2","v":"Manually read interval meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A2taxremlife,A2taxvalue-SUM($F86:F86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(H$3>A2taxremlife,A2taxvalue-SUM($F86:G86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(I$3>A2taxremlife,A2taxvalue-SUM($F86:H86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(J$3>A2taxremlife,A2taxvalue-SUM($F86:I86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(K$3>A2taxremlife,A2taxvalue-SUM($F86:J86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(L$3>A2taxremlife,A2taxvalue-SUM($F86:K86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(M$3>A2taxremlife,A2taxvalue-SUM($F86:L86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(N$3>A2taxremlife,A2taxvalue-SUM($F86:M86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(O$3>A2taxremlife,A2taxvalue-SUM($F86:N86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(P$3>A2taxremlife,A2taxvalue-SUM($F86:O86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0},{"$f":"IF(Q$3>A2taxremlife,A2taxvalue-SUM($F86:P86),IF(A2taxremlife=\"N/A\",\"n/a\",A2taxvalue/A2taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset2","v":"Manually read interval meters"},null,null,null,{"$f":"-SUM(G86:G98)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M86:M98), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N86:N98), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O86:O98), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P86:P98), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q86:Q98), 0)","v":0}]
[null,{"$f":"Asset3","v":"remotely read interval meters"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A3taxremlife,A3taxvalue-SUM($F100:F100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(H$3>A3taxremlife,A3taxvalue-SUM($F100:G100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(I$3>A3taxremlife,A3taxvalue-SUM($F100:H100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(J$3>A3taxremlife,A3taxvalue-SUM($F100:I100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(K$3>A3taxremlife,A3taxvalue-SUM($F100:J100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(L$3>A3taxremlife,A3taxvalue-SUM($F100:K100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(M$3>A3taxremlife,A3taxvalue-SUM($F100:L100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(N$3>A3taxremlife,A3taxvalue-SUM($F100:M100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(O$3>A3taxremlife,A3taxvalue-SUM($F100:N100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(P$3>A3taxremlife,A3taxvalue-SUM($F100:O100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0},{"$f":"IF(Q$3>A3taxremlife,A3taxvalue-SUM($F100:P100),IF(A3taxremlife=\"N/A\",\"n/a\",A3taxvalue/A3taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset3","v":"remotely read interval meters"},null,null,null,{"$f":"-SUM(G100:G112)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M100:M112), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N100:N112), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O100:O112), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P100:P112), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q100:Q112), 0)","v":0}]
[null,{"$f":"Asset4","v":"IT"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A4taxremlife,A4taxvalue-SUM($F114:F114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(H$3>A4taxremlife,A4taxvalue-SUM($F114:G114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(I$3>A4taxremlife,A4taxvalue-SUM($F114:H114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(J$3>A4taxremlife,A4taxvalue-SUM($F114:I114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(K$3>A4taxremlife,A4taxvalue-SUM($F114:J114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(L$3>A4taxremlife,A4taxvalue-SUM($F114:K114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(M$3>A4taxremlife,A4taxvalue-SUM($F114:L114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(N$3>A4taxremlife,A4taxvalue-SUM($F114:M114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(O$3>A4taxremlife,A4taxvalue-SUM($F114:N114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(P$3>A4taxremlife,A4taxvalue-SUM($F114:O114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0},{"$f":"IF(Q$3>A4taxremlife,A4taxvalue-SUM($F114:P114),IF(A4taxremlife=\"N/A\",\"n/a\",A4taxvalue/A4taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset4","v":"IT"},null,null,null,{"$f":"-SUM(G114:G126)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M114:M126), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N114:N126), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O114:O126), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P114:P126), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q114:Q126), 0)","v":0}]
[null,{"$f":"Asset5","v":"Communications"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A5taxremlife,A5taxvalue-SUM($F128:F128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(H$3>A5taxremlife,A5taxvalue-SUM($F128:G128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(I$3>A5taxremlife,A5taxvalue-SUM($F128:H128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(J$3>A5taxremlife,A5taxvalue-SUM($F128:I128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(K$3>A5taxremlife,A5taxvalue-SUM($F128:J128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(L$3>A5taxremlife,A5taxvalue-SUM($F128:K128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(M$3>A5taxremlife,A5taxvalue-SUM($F128:L128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(N$3>A5taxremlife,A5taxvalue-SUM($F128:M128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(O$3>A5taxremlife,A5taxvalue-SUM($F128:N128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(P$3>A5taxremlife,A5taxvalue-SUM($F128:O128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0},{"$f":"IF(Q$3>A5taxremlife,A5taxvalue-SUM($F128:P128),IF(A5taxremlife=\"N/A\",\"n/a\",A5taxvalue/A5taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset5","v":"Communications"},null,null,null,{"$f":"-SUM(G128:G140)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M128:M140), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N128:N140), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O128:O140), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P128:P140), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q128:Q140), 0)","v":0}]
[null,{"$f":"Asset6","v":"Other"},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A6taxremlife,A6taxvalue-SUM($F142:F142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(H$3>A6taxremlife,A6taxvalue-SUM($F142:G142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(I$3>A6taxremlife,A6taxvalue-SUM($F142:H142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(J$3>A6taxremlife,A6taxvalue-SUM($F142:I142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(K$3>A6taxremlife,A6taxvalue-SUM($F142:J142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(L$3>A6taxremlife,A6taxvalue-SUM($F142:K142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(M$3>A6taxremlife,A6taxvalue-SUM($F142:L142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(N$3>A6taxremlife,A6taxvalue-SUM($F142:M142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(O$3>A6taxremlife,A6taxvalue-SUM($F142:N142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(P$3>A6taxremlife,A6taxvalue-SUM($F142:O142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0},{"$f":"IF(Q$3>A6taxremlife,A6taxvalue-SUM($F142:P142),IF(A6taxremlife=\"N/A\",\"n/a\",A6taxvalue/A6taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset6","v":"Other"},null,null,null,{"$f":"-SUM(G142:G154)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M142:M154), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N142:N154), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O142:O154), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P142:P154), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q142:Q154), 0)","v":0}]
[null,{"$f":"Asset7","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A7taxremlife,A7taxvalue-SUM($F156:F156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(H$3>A7taxremlife,A7taxvalue-SUM($F156:G156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(I$3>A7taxremlife,A7taxvalue-SUM($F156:H156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(J$3>A7taxremlife,A7taxvalue-SUM($F156:I156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(K$3>A7taxremlife,A7taxvalue-SUM($F156:J156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(L$3>A7taxremlife,A7taxvalue-SUM($F156:K156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(M$3>A7taxremlife,A7taxvalue-SUM($F156:L156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(N$3>A7taxremlife,A7taxvalue-SUM($F156:M156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(O$3>A7taxremlife,A7taxvalue-SUM($F156:N156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(P$3>A7taxremlife,A7taxvalue-SUM($F156:O156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0},{"$f":"IF(Q$3>A7taxremlife,A7taxvalue-SUM($F156:P156),IF(A7taxremlife=\"N/A\",\"n/a\",A7taxvalue/A7taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,2,null,null,null,0,0,0,0,0,0,0,0,0]
[null,null,null,null,3,null,null,null,null,0,0,0,0,0,0,0,0]
[null,null,null,null,4,null,null,null,null,null,0,0,0,0,0,0,0]
[null,null,null,null,5,null,null,null,null,null,null,0,0,0,0,0,0]
[null,null,null,null,6,null,null,null,null,null,null,null,0,0,0,0,0]
[null,null,null,null,7,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,11]
[null,null,{"$f":"Asset7","v":0},null,null,null,{"$f":"-SUM(G156:G168)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M156:M168), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N156:N168), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O156:O168), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P156:P168), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q156:Q168), 0)","v":0}]
[null,{"$f":"Asset8","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A8taxremlife,A8taxvalue-SUM($F170:F170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(H$3>A8taxremlife,A8taxvalue-SUM($F170:G170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(I$3>A8taxremlife,A8taxvalue-SUM($F170:H170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(J$3>A8taxremlife,A8taxvalue-SUM($F170:I170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(K$3>A8taxremlife,A8taxvalue-SUM($F170:J170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(L$3>A8taxremlife,A8taxvalue-SUM($F170:K170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(M$3>A8taxremlife,A8taxvalue-SUM($F170:L170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(N$3>A8taxremlife,A8taxvalue-SUM($F170:M170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(O$3>A8taxremlife,A8taxvalue-SUM($F170:N170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(P$3>A8taxremlife,A8taxvalue-SUM($F170:O170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0},{"$f":"IF(Q$3>A8taxremlife,A8taxvalue-SUM($F170:P170),IF(A8taxremlife=\"N/A\",\"n/a\",A8taxvalue/A8taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:G172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:H172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:I172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:J172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:K172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:L172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:M172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:N172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:O172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E172),(Input!$G$48-Input!$G$82)-SUM($G172:P172),(Input!$G$48-Input!$G$82)/A8taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:H173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:I173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:J173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:K173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:L173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:M173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:N173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:O173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E173),(Input!$H$48-Input!$H$82)-SUM($H173:P173),(Input!$H$48-Input!$H$82)/A8taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:I174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:J174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:K174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:L174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:M174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:N174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:O174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E174),(Input!$I$48-Input!$I$82)-SUM($I174:P174),(Input!$I$48-Input!$I$82)/A8taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:J175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:K175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:L175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:M175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:N175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:O175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E175),(Input!$J$48-Input!$J$82)-SUM($J175:P175),(Input!$J$48-Input!$J$82)/A8taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:K176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:L176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:M176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:N176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:O176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E176),(Input!$K$48-Input!$K$82)-SUM($K176:P176),(Input!$K$48-Input!$K$82)/A8taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A8taxstdlife+$E177),(Input!$L$48-Input!$L$82)-SUM($L177:L177),(Input!$L$48-Input!$L$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E177),(Input!$L$48-Input!$L$82)-SUM($L177:M177),(Input!$L$48-Input!$L$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E177),(Input!$L$48-Input!$L$82)-SUM($L177:N177),(Input!$L$48-Input!$L$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E177),(Input!$L$48-Input!$L$82)-SUM($L177:O177),(Input!$L$48-Input!$L$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E177),(Input!$L$48-Input!$L$82)-SUM($L177:P177),(Input!$L$48-Input!$L$82)/A8taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A8taxstdlife+$E178),(Input!$M$48-Input!$M$82)-SUM($M178:M178),(Input!$M$48-Input!$M$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E178),(Input!$M$48-Input!$M$82)-SUM($M178:N178),(Input!$M$48-Input!$M$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E178),(Input!$M$48-Input!$M$82)-SUM($M178:O178),(Input!$M$48-Input!$M$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E178),(Input!$M$48-Input!$M$82)-SUM($M178:P178),(Input!$M$48-Input!$M$82)/A8taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A8taxstdlife+$E179),(Input!$N$48-Input!$N$82)-SUM($N179:N179),(Input!$N$48-Input!$N$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E179),(Input!$N$48-Input!$N$82)-SUM($N179:O179),(Input!$N$48-Input!$N$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E179),(Input!$N$48-Input!$N$82)-SUM($N179:P179),(Input!$N$48-Input!$N$82)/A8taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A8taxstdlife+$E180),(Input!$O$48-Input!$O$82)-SUM($O180:O180),(Input!$O$48-Input!$O$82)/A8taxstdlife))","v":0},{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E180),(Input!$O$48-Input!$O$82)-SUM($O180:P180),(Input!$O$48-Input!$O$82)/A8taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A8taxstdlife+$E181),(Input!$P$48-Input!$P$82)-SUM($P181:P181),(Input!$P$48-Input!$P$82)/A8taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset8","v":0},null,null,null,{"$f":"-SUM(G170:G182)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M170:M182), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N170:N182), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O170:O182), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P170:P182), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q170:Q182), 0)","v":0}]
[null,{"$f":"Asset9","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A9taxremlife,A9taxvalue-SUM($F184:F184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(H$3>A9taxremlife,A9taxvalue-SUM($F184:G184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(I$3>A9taxremlife,A9taxvalue-SUM($F184:H184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(J$3>A9taxremlife,A9taxvalue-SUM($F184:I184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(K$3>A9taxremlife,A9taxvalue-SUM($F184:J184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(L$3>A9taxremlife,A9taxvalue-SUM($F184:K184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(M$3>A9taxremlife,A9taxvalue-SUM($F184:L184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(N$3>A9taxremlife,A9taxvalue-SUM($F184:M184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(O$3>A9taxremlife,A9taxvalue-SUM($F184:N184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(P$3>A9taxremlife,A9taxvalue-SUM($F184:O184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0},{"$f":"IF(Q$3>A9taxremlife,A9taxvalue-SUM($F184:P184),IF(A9taxremlife=\"N/A\",\"n/a\",A9taxvalue/A9taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:G186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:H186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:I186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:J186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:K186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:L186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:M186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:N186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:O186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E186),(Input!$G$49-Input!$G$83)-SUM($G186:P186),(Input!$G$49-Input!$G$83)/A9taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:H187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:I187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:J187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:K187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:L187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:M187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:N187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:O187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E187),(Input!$H$49-Input!$H$83)-SUM($H187:P187),(Input!$H$49-Input!$H$83)/A9taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:I188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:J188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:K188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:L188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:M188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:N188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:O188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E188),(Input!$I$49-Input!$I$83)-SUM($I188:P188),(Input!$I$49-Input!$I$83)/A9taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:J189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:K189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:L189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:M189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:N189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:O189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E189),(Input!$J$49-Input!$J$83)-SUM($J189:P189),(Input!$J$49-Input!$J$83)/A9taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:K190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:L190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:M190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:N190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:O190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E190),(Input!$K$49-Input!$K$83)-SUM($K190:P190),(Input!$K$49-Input!$K$83)/A9taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A9taxstdlife+$E191),(Input!$L$49-Input!$L$83)-SUM($L191:L191),(Input!$L$49-Input!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E191),(Input!$L$49-Input!$L$83)-SUM($L191:M191),(Input!$L$49-Input!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E191),(Input!$L$49-Input!$L$83)-SUM($L191:N191),(Input!$L$49-Input!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E191),(Input!$L$49-Input!$L$83)-SUM($L191:O191),(Input!$L$49-Input!$L$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E191),(Input!$L$49-Input!$L$83)-SUM($L191:P191),(Input!$L$49-Input!$L$83)/A9taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A9taxstdlife+$E192),(Input!$M$49-Input!$M$83)-SUM($M192:M192),(Input!$M$49-Input!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E192),(Input!$M$49-Input!$M$83)-SUM($M192:N192),(Input!$M$49-Input!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E192),(Input!$M$49-Input!$M$83)-SUM($M192:O192),(Input!$M$49-Input!$M$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E192),(Input!$M$49-Input!$M$83)-SUM($M192:P192),(Input!$M$49-Input!$M$83)/A9taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A9taxstdlife+$E193),(Input!$N$49-Input!$N$83)-SUM($N193:N193),(Input!$N$49-Input!$N$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E193),(Input!$N$49-Input!$N$83)-SUM($N193:O193),(Input!$N$49-Input!$N$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E193),(Input!$N$49-Input!$N$83)-SUM($N193:P193),(Input!$N$49-Input!$N$83)/A9taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A9taxstdlife+$E194),(Input!$O$49-Input!$O$83)-SUM($O194:O194),(Input!$O$49-Input!$O$83)/A9taxstdlife))","v":0},{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E194),(Input!$O$49-Input!$O$83)-SUM($O194:P194),(Input!$O$49-Input!$O$83)/A9taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A9taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A9taxstdlife+$E195),(Input!$P$49-Input!$P$83)-SUM($P195:P195),(Input!$P$49-Input!$P$83)/A9taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset9","v":0},null,null,null,{"$f":"-SUM(G184:G196)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M184:M196), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N184:N196), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O184:O196), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P184:P196), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q184:Q196), 0)","v":0}]
[null,{"$f":"Asset10","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A10taxremlife,A10taxvalue-SUM($F198:F198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(H$3>A10taxremlife,A10taxvalue-SUM($F198:G198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(I$3>A10taxremlife,A10taxvalue-SUM($F198:H198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(J$3>A10taxremlife,A10taxvalue-SUM($F198:I198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(K$3>A10taxremlife,A10taxvalue-SUM($F198:J198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(L$3>A10taxremlife,A10taxvalue-SUM($F198:K198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(M$3>A10taxremlife,A10taxvalue-SUM($F198:L198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(N$3>A10taxremlife,A10taxvalue-SUM($F198:M198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(O$3>A10taxremlife,A10taxvalue-SUM($F198:N198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(P$3>A10taxremlife,A10taxvalue-SUM($F198:O198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0},{"$f":"IF(Q$3>A10taxremlife,A10taxvalue-SUM($F198:P198),IF(A10taxremlife=\"N/A\",\"n/a\",A10taxvalue/A10taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:G200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:H200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:I200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:J200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:K200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:L200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:M200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:N200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:O200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E200),(Input!$G$50-Input!$G$84)-SUM($G200:P200),(Input!$G$50-Input!$G$84)/A10taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:H201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:I201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:J201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:K201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:L201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:M201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:N201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:O201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E201),(Input!$H$50-Input!$H$84)-SUM($H201:P201),(Input!$H$50-Input!$H$84)/A10taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:I202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:J202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:K202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:L202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:M202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:N202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:O202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E202),(Input!$I$50-Input!$I$84)-SUM($I202:P202),(Input!$I$50-Input!$I$84)/A10taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:J203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:K203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:L203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:M203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:N203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:O203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E203),(Input!$J$50-Input!$J$84)-SUM($J203:P203),(Input!$J$50-Input!$J$84)/A10taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:K204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:L204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:M204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:N204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:O204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E204),(Input!$K$50-Input!$K$84)-SUM($K204:P204),(Input!$K$50-Input!$K$84)/A10taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A10taxstdlife+$E205),(Input!$L$50-Input!$L$84)-SUM($L205:L205),(Input!$L$50-Input!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E205),(Input!$L$50-Input!$L$84)-SUM($L205:M205),(Input!$L$50-Input!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E205),(Input!$L$50-Input!$L$84)-SUM($L205:N205),(Input!$L$50-Input!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E205),(Input!$L$50-Input!$L$84)-SUM($L205:O205),(Input!$L$50-Input!$L$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E205),(Input!$L$50-Input!$L$84)-SUM($L205:P205),(Input!$L$50-Input!$L$84)/A10taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A10taxstdlife+$E206),(Input!$M$50-Input!$M$84)-SUM($M206:M206),(Input!$M$50-Input!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E206),(Input!$M$50-Input!$M$84)-SUM($M206:N206),(Input!$M$50-Input!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E206),(Input!$M$50-Input!$M$84)-SUM($M206:O206),(Input!$M$50-Input!$M$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E206),(Input!$M$50-Input!$M$84)-SUM($M206:P206),(Input!$M$50-Input!$M$84)/A10taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A10taxstdlife+$E207),(Input!$N$50-Input!$N$84)-SUM($N207:N207),(Input!$N$50-Input!$N$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E207),(Input!$N$50-Input!$N$84)-SUM($N207:O207),(Input!$N$50-Input!$N$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E207),(Input!$N$50-Input!$N$84)-SUM($N207:P207),(Input!$N$50-Input!$N$84)/A10taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A10taxstdlife+$E208),(Input!$O$50-Input!$O$84)-SUM($O208:O208),(Input!$O$50-Input!$O$84)/A10taxstdlife))","v":0},{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E208),(Input!$O$50-Input!$O$84)-SUM($O208:P208),(Input!$O$50-Input!$O$84)/A10taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A10taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A10taxstdlife+$E209),(Input!$P$50-Input!$P$84)-SUM($P209:P209),(Input!$P$50-Input!$P$84)/A10taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset10","v":0},null,null,null,{"$f":"-SUM(G198:G210)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M198:M210), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N198:N210), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O198:O210), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P198:P210), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q198:Q210), 0)","v":0}]
[null,{"$f":"Asset11","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A11taxremlife,A11taxvalue-SUM($F212:F212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(H$3>A11taxremlife,A11taxvalue-SUM($F212:G212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(I$3>A11taxremlife,A11taxvalue-SUM($F212:H212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(J$3>A11taxremlife,A11taxvalue-SUM($F212:I212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(K$3>A11taxremlife,A11taxvalue-SUM($F212:J212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(L$3>A11taxremlife,A11taxvalue-SUM($F212:K212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(M$3>A11taxremlife,A11taxvalue-SUM($F212:L212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(N$3>A11taxremlife,A11taxvalue-SUM($F212:M212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(O$3>A11taxremlife,A11taxvalue-SUM($F212:N212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(P$3>A11taxremlife,A11taxvalue-SUM($F212:O212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0},{"$f":"IF(Q$3>A11taxremlife,A11taxvalue-SUM($F212:P212),IF(A11taxremlife=\"N/A\",\"n/a\",A11taxvalue/A11taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:G214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:H214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:I214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:J214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:K214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:L214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:M214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:N214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:O214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E214),(Input!$G$51-Input!$G$85)-SUM($G214:P214),(Input!$G$51-Input!$G$85)/A11taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:H215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:I215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:J215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:K215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:L215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:M215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:N215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:O215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E215),(Input!$H$51-Input!$H$85)-SUM($H215:P215),(Input!$H$51-Input!$H$85)/A11taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:I216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:J216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:K216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:L216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:M216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:N216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:O216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E216),(Input!$I$51-Input!$I$85)-SUM($I216:P216),(Input!$I$51-Input!$I$85)/A11taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:J217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:K217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:L217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:M217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:N217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:O217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E217),(Input!$J$51-Input!$J$85)-SUM($J217:P217),(Input!$J$51-Input!$J$85)/A11taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:K218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:L218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:M218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:N218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:O218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E218),(Input!$K$51-Input!$K$85)-SUM($K218:P218),(Input!$K$51-Input!$K$85)/A11taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A11taxstdlife+$E219),(Input!$L$51-Input!$L$85)-SUM($L219:L219),(Input!$L$51-Input!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E219),(Input!$L$51-Input!$L$85)-SUM($L219:M219),(Input!$L$51-Input!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E219),(Input!$L$51-Input!$L$85)-SUM($L219:N219),(Input!$L$51-Input!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E219),(Input!$L$51-Input!$L$85)-SUM($L219:O219),(Input!$L$51-Input!$L$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E219),(Input!$L$51-Input!$L$85)-SUM($L219:P219),(Input!$L$51-Input!$L$85)/A11taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A11taxstdlife+$E220),(Input!$M$51-Input!$M$85)-SUM($M220:M220),(Input!$M$51-Input!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E220),(Input!$M$51-Input!$M$85)-SUM($M220:N220),(Input!$M$51-Input!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E220),(Input!$M$51-Input!$M$85)-SUM($M220:O220),(Input!$M$51-Input!$M$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E220),(Input!$M$51-Input!$M$85)-SUM($M220:P220),(Input!$M$51-Input!$M$85)/A11taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A11taxstdlife+$E221),(Input!$N$51-Input!$N$85)-SUM($N221:N221),(Input!$N$51-Input!$N$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E221),(Input!$N$51-Input!$N$85)-SUM($N221:O221),(Input!$N$51-Input!$N$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E221),(Input!$N$51-Input!$N$85)-SUM($N221:P221),(Input!$N$51-Input!$N$85)/A11taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A11taxstdlife+$E222),(Input!$O$51-Input!$O$85)-SUM($O222:O222),(Input!$O$51-Input!$O$85)/A11taxstdlife))","v":0},{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E222),(Input!$O$51-Input!$O$85)-SUM($O222:P222),(Input!$O$51-Input!$O$85)/A11taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A11taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A11taxstdlife+$E223),(Input!$P$51-Input!$P$85)-SUM($P223:P223),(Input!$P$51-Input!$P$85)/A11taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset11","v":0},null,null,null,{"$f":"-SUM(G212:G224)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M212:M224), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N212:N224), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O212:O224), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P212:P224), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q212:Q224), 0)","v":0}]
[null,{"$f":"Asset12","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A12taxremlife,A12taxvalue-SUM($F226:F226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(H$3>A12taxremlife,A12taxvalue-SUM($F226:G226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(I$3>A12taxremlife,A12taxvalue-SUM($F226:H226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(J$3>A12taxremlife,A12taxvalue-SUM($F226:I226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(K$3>A12taxremlife,A12taxvalue-SUM($F226:J226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(L$3>A12taxremlife,A12taxvalue-SUM($F226:K226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(M$3>A12taxremlife,A12taxvalue-SUM($F226:L226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(N$3>A12taxremlife,A12taxvalue-SUM($F226:M226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(O$3>A12taxremlife,A12taxvalue-SUM($F226:N226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(P$3>A12taxremlife,A12taxvalue-SUM($F226:O226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0},{"$f":"IF(Q$3>A12taxremlife,A12taxvalue-SUM($F226:P226),IF(A12taxremlife=\"N/A\",\"n/a\",A12taxvalue/A12taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:G228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:H228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:I228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:J228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:K228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:L228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:M228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:N228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:O228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E228),(Input!$G$52-Input!$G$86)-SUM($G228:P228),(Input!$G$52-Input!$G$86)/A12taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:H229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:I229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:J229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:K229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:L229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:M229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:N229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:O229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E229),(Input!$H$52-Input!$H$86)-SUM($H229:P229),(Input!$H$52-Input!$H$86)/A12taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:I230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:J230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:K230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:L230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:M230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:N230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:O230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E230),(Input!$I$52-Input!$I$86)-SUM($I230:P230),(Input!$I$52-Input!$I$86)/A12taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:J231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:K231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:L231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:M231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:N231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:O231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E231),(Input!$J$52-Input!$J$86)-SUM($J231:P231),(Input!$J$52-Input!$J$86)/A12taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:K232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:L232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:M232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:N232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:O232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E232),(Input!$K$52-Input!$K$86)-SUM($K232:P232),(Input!$K$52-Input!$K$86)/A12taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A12taxstdlife+$E233),(Input!$L$52-Input!$L$86)-SUM($L233:L233),(Input!$L$52-Input!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E233),(Input!$L$52-Input!$L$86)-SUM($L233:M233),(Input!$L$52-Input!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E233),(Input!$L$52-Input!$L$86)-SUM($L233:N233),(Input!$L$52-Input!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E233),(Input!$L$52-Input!$L$86)-SUM($L233:O233),(Input!$L$52-Input!$L$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E233),(Input!$L$52-Input!$L$86)-SUM($L233:P233),(Input!$L$52-Input!$L$86)/A12taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A12taxstdlife+$E234),(Input!$M$52-Input!$M$86)-SUM($M234:M234),(Input!$M$52-Input!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E234),(Input!$M$52-Input!$M$86)-SUM($M234:N234),(Input!$M$52-Input!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E234),(Input!$M$52-Input!$M$86)-SUM($M234:O234),(Input!$M$52-Input!$M$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E234),(Input!$M$52-Input!$M$86)-SUM($M234:P234),(Input!$M$52-Input!$M$86)/A12taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A12taxstdlife+$E235),(Input!$N$52-Input!$N$86)-SUM($N235:N235),(Input!$N$52-Input!$N$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E235),(Input!$N$52-Input!$N$86)-SUM($N235:O235),(Input!$N$52-Input!$N$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E235),(Input!$N$52-Input!$N$86)-SUM($N235:P235),(Input!$N$52-Input!$N$86)/A12taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A12taxstdlife+$E236),(Input!$O$52-Input!$O$86)-SUM($O236:O236),(Input!$O$52-Input!$O$86)/A12taxstdlife))","v":0},{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E236),(Input!$O$52-Input!$O$86)-SUM($O236:P236),(Input!$O$52-Input!$O$86)/A12taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A12taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A12taxstdlife+$E237),(Input!$P$52-Input!$P$86)-SUM($P237:P237),(Input!$P$52-Input!$P$86)/A12taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset12","v":0},null,null,null,{"$f":"-SUM(G226:G238)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M226:M238), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N226:N238), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O226:O238), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P226:P238), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q226:Q238), 0)","v":0}]
[null,{"$f":"Asset13","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A13taxremlife,A13taxvalue-SUM($F240:F240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(H$3>A13taxremlife,A13taxvalue-SUM($F240:G240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(I$3>A13taxremlife,A13taxvalue-SUM($F240:H240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(J$3>A13taxremlife,A13taxvalue-SUM($F240:I240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(K$3>A13taxremlife,A13taxvalue-SUM($F240:J240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(L$3>A13taxremlife,A13taxvalue-SUM($F240:K240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(M$3>A13taxremlife,A13taxvalue-SUM($F240:L240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(N$3>A13taxremlife,A13taxvalue-SUM($F240:M240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(O$3>A13taxremlife,A13taxvalue-SUM($F240:N240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(P$3>A13taxremlife,A13taxvalue-SUM($F240:O240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0},{"$f":"IF(Q$3>A13taxremlife,A13taxvalue-SUM($F240:P240),IF(A13taxremlife=\"N/A\",\"n/a\",A13taxvalue/A13taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:G242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:H242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:I242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:J242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:K242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:L242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:M242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:N242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:O242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E242),(Input!$G$53-Input!$G$87)-SUM($G242:P242),(Input!$G$53-Input!$G$87)/A13taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:H243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:I243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:J243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:K243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:L243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:M243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:N243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:O243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E243),(Input!$H$53-Input!$H$87)-SUM($H243:P243),(Input!$H$53-Input!$H$87)/A13taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:I244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:J244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:K244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:L244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:M244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:N244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:O244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E244),(Input!$I$53-Input!$I$87)-SUM($I244:P244),(Input!$I$53-Input!$I$87)/A13taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:J245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:K245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:L245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:M245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:N245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:O245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E245),(Input!$J$53-Input!$J$87)-SUM($J245:P245),(Input!$J$53-Input!$J$87)/A13taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:K246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:L246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:M246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:N246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:O246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E246),(Input!$K$53-Input!$K$87)-SUM($K246:P246),(Input!$K$53-Input!$K$87)/A13taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A13taxstdlife+$E247),(Input!$L$53-Input!$L$87)-SUM($L247:L247),(Input!$L$53-Input!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E247),(Input!$L$53-Input!$L$87)-SUM($L247:M247),(Input!$L$53-Input!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E247),(Input!$L$53-Input!$L$87)-SUM($L247:N247),(Input!$L$53-Input!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E247),(Input!$L$53-Input!$L$87)-SUM($L247:O247),(Input!$L$53-Input!$L$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E247),(Input!$L$53-Input!$L$87)-SUM($L247:P247),(Input!$L$53-Input!$L$87)/A13taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A13taxstdlife+$E248),(Input!$M$53-Input!$M$87)-SUM($M248:M248),(Input!$M$53-Input!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E248),(Input!$M$53-Input!$M$87)-SUM($M248:N248),(Input!$M$53-Input!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E248),(Input!$M$53-Input!$M$87)-SUM($M248:O248),(Input!$M$53-Input!$M$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E248),(Input!$M$53-Input!$M$87)-SUM($M248:P248),(Input!$M$53-Input!$M$87)/A13taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A13taxstdlife+$E249),(Input!$N$53-Input!$N$87)-SUM($N249:N249),(Input!$N$53-Input!$N$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E249),(Input!$N$53-Input!$N$87)-SUM($N249:O249),(Input!$N$53-Input!$N$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E249),(Input!$N$53-Input!$N$87)-SUM($N249:P249),(Input!$N$53-Input!$N$87)/A13taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A13taxstdlife+$E250),(Input!$O$53-Input!$O$87)-SUM($O250:O250),(Input!$O$53-Input!$O$87)/A13taxstdlife))","v":0},{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E250),(Input!$O$53-Input!$O$87)-SUM($O250:P250),(Input!$O$53-Input!$O$87)/A13taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A13taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A13taxstdlife+$E251),(Input!$P$53-Input!$P$87)-SUM($P251:P251),(Input!$P$53-Input!$P$87)/A13taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset13","v":0},null,null,null,{"$f":"-SUM(G240:G252)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M240:M252), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N240:N252), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O240:O252), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P240:P252), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q240:Q252), 0)","v":0}]
[null,{"$f":"Asset14","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A14taxremlife,A14taxvalue-SUM($F254:F254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(H$3>A14taxremlife,A14taxvalue-SUM($F254:G254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(I$3>A14taxremlife,A14taxvalue-SUM($F254:H254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(J$3>A14taxremlife,A14taxvalue-SUM($F254:I254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(K$3>A14taxremlife,A14taxvalue-SUM($F254:J254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(L$3>A14taxremlife,A14taxvalue-SUM($F254:K254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(M$3>A14taxremlife,A14taxvalue-SUM($F254:L254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(N$3>A14taxremlife,A14taxvalue-SUM($F254:M254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(O$3>A14taxremlife,A14taxvalue-SUM($F254:N254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(P$3>A14taxremlife,A14taxvalue-SUM($F254:O254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0},{"$f":"IF(Q$3>A14taxremlife,A14taxvalue-SUM($F254:P254),IF(A14taxremlife=\"N/A\",\"n/a\",A14taxvalue/A14taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:G256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:H256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:I256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:J256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:K256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:L256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:M256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:N256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:O256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E256),(Input!$G$54-Input!$G$88)-SUM($G256:P256),(Input!$G$54-Input!$G$88)/A14taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:H257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:I257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:J257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:K257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:L257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:M257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:N257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:O257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E257),(Input!$H$54-Input!$H$88)-SUM($H257:P257),(Input!$H$54-Input!$H$88)/A14taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:I258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:J258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:K258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:L258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:M258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:N258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:O258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E258),(Input!$I$54-Input!$I$88)-SUM($I258:P258),(Input!$I$54-Input!$I$88)/A14taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:J259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:K259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:L259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:M259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:N259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:O259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E259),(Input!$J$54-Input!$J$88)-SUM($J259:P259),(Input!$J$54-Input!$J$88)/A14taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:K260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:L260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:M260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:N260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:O260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E260),(Input!$K$54-Input!$K$88)-SUM($K260:P260),(Input!$K$54-Input!$K$88)/A14taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A14taxstdlife+$E261),(Input!$L$54-Input!$L$88)-SUM($L261:L261),(Input!$L$54-Input!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E261),(Input!$L$54-Input!$L$88)-SUM($L261:M261),(Input!$L$54-Input!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E261),(Input!$L$54-Input!$L$88)-SUM($L261:N261),(Input!$L$54-Input!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E261),(Input!$L$54-Input!$L$88)-SUM($L261:O261),(Input!$L$54-Input!$L$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E261),(Input!$L$54-Input!$L$88)-SUM($L261:P261),(Input!$L$54-Input!$L$88)/A14taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A14taxstdlife+$E262),(Input!$M$54-Input!$M$88)-SUM($M262:M262),(Input!$M$54-Input!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E262),(Input!$M$54-Input!$M$88)-SUM($M262:N262),(Input!$M$54-Input!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E262),(Input!$M$54-Input!$M$88)-SUM($M262:O262),(Input!$M$54-Input!$M$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E262),(Input!$M$54-Input!$M$88)-SUM($M262:P262),(Input!$M$54-Input!$M$88)/A14taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A14taxstdlife+$E263),(Input!$N$54-Input!$N$88)-SUM($N263:N263),(Input!$N$54-Input!$N$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E263),(Input!$N$54-Input!$N$88)-SUM($N263:O263),(Input!$N$54-Input!$N$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E263),(Input!$N$54-Input!$N$88)-SUM($N263:P263),(Input!$N$54-Input!$N$88)/A14taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A14taxstdlife+$E264),(Input!$O$54-Input!$O$88)-SUM($O264:O264),(Input!$O$54-Input!$O$88)/A14taxstdlife))","v":0},{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E264),(Input!$O$54-Input!$O$88)-SUM($O264:P264),(Input!$O$54-Input!$O$88)/A14taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A14taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A14taxstdlife+$E265),(Input!$P$54-Input!$P$88)-SUM($P265:P265),(Input!$P$54-Input!$P$88)/A14taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset14","v":0},null,null,null,{"$f":"-SUM(G254:G266)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M254:M266), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N254:N266), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O254:O266), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P254:P266), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q254:Q266), 0)","v":0}]
[null,{"$f":"Asset15","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A15taxremlife,A15taxvalue-SUM($F268:F268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(H$3>A15taxremlife,A15taxvalue-SUM($F268:G268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(I$3>A15taxremlife,A15taxvalue-SUM($F268:H268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(J$3>A15taxremlife,A15taxvalue-SUM($F268:I268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(K$3>A15taxremlife,A15taxvalue-SUM($F268:J268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(L$3>A15taxremlife,A15taxvalue-SUM($F268:K268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(M$3>A15taxremlife,A15taxvalue-SUM($F268:L268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(N$3>A15taxremlife,A15taxvalue-SUM($F268:M268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(O$3>A15taxremlife,A15taxvalue-SUM($F268:N268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(P$3>A15taxremlife,A15taxvalue-SUM($F268:O268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0},{"$f":"IF(Q$3>A15taxremlife,A15taxvalue-SUM($F268:P268),IF(A15taxremlife=\"N/A\",\"n/a\",A15taxvalue/A15taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:G270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:H270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:I270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:J270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:K270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:L270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:M270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:N270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:O270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E270),(Input!$G$55-Input!$G$89)-SUM($G270:P270),(Input!$G$55-Input!$G$89)/A15taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:H271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:I271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:J271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:K271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:L271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:M271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:N271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:O271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E271),(Input!$H$55-Input!$H$89)-SUM($H271:P271),(Input!$H$55-Input!$H$89)/A15taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:I272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:J272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:K272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:L272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:M272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:N272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:O272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E272),(Input!$I$55-Input!$I$89)-SUM($I272:P272),(Input!$I$55-Input!$I$89)/A15taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:J273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:K273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:L273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:M273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:N273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:O273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E273),(Input!$J$55-Input!$J$89)-SUM($J273:P273),(Input!$J$55-Input!$J$89)/A15taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:K274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:L274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:M274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:N274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:O274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E274),(Input!$K$55-Input!$K$89)-SUM($K274:P274),(Input!$K$55-Input!$K$89)/A15taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A15taxstdlife+$E275),(Input!$L$55-Input!$L$89)-SUM($L275:L275),(Input!$L$55-Input!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E275),(Input!$L$55-Input!$L$89)-SUM($L275:M275),(Input!$L$55-Input!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E275),(Input!$L$55-Input!$L$89)-SUM($L275:N275),(Input!$L$55-Input!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E275),(Input!$L$55-Input!$L$89)-SUM($L275:O275),(Input!$L$55-Input!$L$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E275),(Input!$L$55-Input!$L$89)-SUM($L275:P275),(Input!$L$55-Input!$L$89)/A15taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A15taxstdlife+$E276),(Input!$M$55-Input!$M$89)-SUM($M276:M276),(Input!$M$55-Input!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E276),(Input!$M$55-Input!$M$89)-SUM($M276:N276),(Input!$M$55-Input!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E276),(Input!$M$55-Input!$M$89)-SUM($M276:O276),(Input!$M$55-Input!$M$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E276),(Input!$M$55-Input!$M$89)-SUM($M276:P276),(Input!$M$55-Input!$M$89)/A15taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A15taxstdlife+$E277),(Input!$N$55-Input!$N$89)-SUM($N277:N277),(Input!$N$55-Input!$N$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E277),(Input!$N$55-Input!$N$89)-SUM($N277:O277),(Input!$N$55-Input!$N$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E277),(Input!$N$55-Input!$N$89)-SUM($N277:P277),(Input!$N$55-Input!$N$89)/A15taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A15taxstdlife+$E278),(Input!$O$55-Input!$O$89)-SUM($O278:O278),(Input!$O$55-Input!$O$89)/A15taxstdlife))","v":0},{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E278),(Input!$O$55-Input!$O$89)-SUM($O278:P278),(Input!$O$55-Input!$O$89)/A15taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A15taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A15taxstdlife+$E279),(Input!$P$55-Input!$P$89)-SUM($P279:P279),(Input!$P$55-Input!$P$89)/A15taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset15","v":0},null,null,null,{"$f":"-SUM(G268:G280)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M268:M280), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N268:N280), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O268:O280), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P268:P280), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q268:Q280), 0)","v":0}]
[null,{"$f":"Asset16","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A16taxremlife,A16taxvalue-SUM($F282:F282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(H$3>A16taxremlife,A16taxvalue-SUM($F282:G282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(I$3>A16taxremlife,A16taxvalue-SUM($F282:H282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(J$3>A16taxremlife,A16taxvalue-SUM($F282:I282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(K$3>A16taxremlife,A16taxvalue-SUM($F282:J282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(L$3>A16taxremlife,A16taxvalue-SUM($F282:K282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(M$3>A16taxremlife,A16taxvalue-SUM($F282:L282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(N$3>A16taxremlife,A16taxvalue-SUM($F282:M282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(O$3>A16taxremlife,A16taxvalue-SUM($F282:N282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(P$3>A16taxremlife,A16taxvalue-SUM($F282:O282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0},{"$f":"IF(Q$3>A16taxremlife,A16taxvalue-SUM($F282:P282),IF(A16taxremlife=\"N/A\",\"n/a\",A16taxvalue/A16taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:G284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:H284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:I284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:J284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:K284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:L284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:M284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:N284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:O284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E284),(Input!$G$56-Input!$G$90)-SUM($G284:P284),(Input!$G$56-Input!$G$90)/A16taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:H285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:I285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:J285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:K285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:L285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:M285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:N285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:O285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E285),(Input!$H$56-Input!$H$90)-SUM($H285:P285),(Input!$H$56-Input!$H$90)/A16taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:I286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:J286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:K286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:L286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:M286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:N286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:O286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E286),(Input!$I$56-Input!$I$90)-SUM($I286:P286),(Input!$I$56-Input!$I$90)/A16taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:J287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:K287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:L287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:M287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:N287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:O287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E287),(Input!$J$56-Input!$J$90)-SUM($J287:P287),(Input!$J$56-Input!$J$90)/A16taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:K288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:L288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:M288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:N288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:O288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E288),(Input!$K$56-Input!$K$90)-SUM($K288:P288),(Input!$K$56-Input!$K$90)/A16taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A16taxstdlife+$E289),(Input!$L$56-Input!$L$90)-SUM($L289:L289),(Input!$L$56-Input!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E289),(Input!$L$56-Input!$L$90)-SUM($L289:M289),(Input!$L$56-Input!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E289),(Input!$L$56-Input!$L$90)-SUM($L289:N289),(Input!$L$56-Input!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E289),(Input!$L$56-Input!$L$90)-SUM($L289:O289),(Input!$L$56-Input!$L$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E289),(Input!$L$56-Input!$L$90)-SUM($L289:P289),(Input!$L$56-Input!$L$90)/A16taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A16taxstdlife+$E290),(Input!$M$56-Input!$M$90)-SUM($M290:M290),(Input!$M$56-Input!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E290),(Input!$M$56-Input!$M$90)-SUM($M290:N290),(Input!$M$56-Input!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E290),(Input!$M$56-Input!$M$90)-SUM($M290:O290),(Input!$M$56-Input!$M$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E290),(Input!$M$56-Input!$M$90)-SUM($M290:P290),(Input!$M$56-Input!$M$90)/A16taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A16taxstdlife+$E291),(Input!$N$56-Input!$N$90)-SUM($N291:N291),(Input!$N$56-Input!$N$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E291),(Input!$N$56-Input!$N$90)-SUM($N291:O291),(Input!$N$56-Input!$N$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E291),(Input!$N$56-Input!$N$90)-SUM($N291:P291),(Input!$N$56-Input!$N$90)/A16taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A16taxstdlife+$E292),(Input!$O$56-Input!$O$90)-SUM($O292:O292),(Input!$O$56-Input!$O$90)/A16taxstdlife))","v":0},{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E292),(Input!$O$56-Input!$O$90)-SUM($O292:P292),(Input!$O$56-Input!$O$90)/A16taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A16taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A16taxstdlife+$E293),(Input!$P$56-Input!$P$90)-SUM($P293:P293),(Input!$P$56-Input!$P$90)/A16taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset16","v":0},null,null,null,{"$f":"-SUM(G282:G294)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M282:M294), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N282:N294), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O282:O294), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P282:P294), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q282:Q294), 0)","v":0}]
[null,{"$f":"Asset17","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A17taxremlife,A17taxvalue-SUM($F296:F296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(H$3>A17taxremlife,A17taxvalue-SUM($F296:G296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(I$3>A17taxremlife,A17taxvalue-SUM($F296:H296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(J$3>A17taxremlife,A17taxvalue-SUM($F296:I296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(K$3>A17taxremlife,A17taxvalue-SUM($F296:J296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(L$3>A17taxremlife,A17taxvalue-SUM($F296:K296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(M$3>A17taxremlife,A17taxvalue-SUM($F296:L296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(N$3>A17taxremlife,A17taxvalue-SUM($F296:M296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(O$3>A17taxremlife,A17taxvalue-SUM($F296:N296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(P$3>A17taxremlife,A17taxvalue-SUM($F296:O296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0},{"$f":"IF(Q$3>A17taxremlife,A17taxvalue-SUM($F296:P296),IF(A17taxremlife=\"N/A\",\"n/a\",A17taxvalue/A17taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:G298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:H298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:I298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:J298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:K298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:L298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:M298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:N298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:O298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E298),(Input!$G$57-Input!$G$91)-SUM($G298:P298),(Input!$G$57-Input!$G$91)/A17taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:H299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:I299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:J299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:K299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:L299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:M299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:N299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:O299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E299),(Input!$H$57-Input!$H$91)-SUM($H299:P299),(Input!$H$57-Input!$H$91)/A17taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:I300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:J300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:K300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:L300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:M300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:N300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:O300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E300),(Input!$I$57-Input!$I$91)-SUM($I300:P300),(Input!$I$57-Input!$I$91)/A17taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:J301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:K301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:L301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:M301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:N301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:O301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E301),(Input!$J$57-Input!$J$91)-SUM($J301:P301),(Input!$J$57-Input!$J$91)/A17taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:K302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:L302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:M302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:N302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:O302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E302),(Input!$K$57-Input!$K$91)-SUM($K302:P302),(Input!$K$57-Input!$K$91)/A17taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A17taxstdlife+$E303),(Input!$L$57-Input!$L$91)-SUM($L303:L303),(Input!$L$57-Input!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E303),(Input!$L$57-Input!$L$91)-SUM($L303:M303),(Input!$L$57-Input!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E303),(Input!$L$57-Input!$L$91)-SUM($L303:N303),(Input!$L$57-Input!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E303),(Input!$L$57-Input!$L$91)-SUM($L303:O303),(Input!$L$57-Input!$L$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E303),(Input!$L$57-Input!$L$91)-SUM($L303:P303),(Input!$L$57-Input!$L$91)/A17taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A17taxstdlife+$E304),(Input!$M$57-Input!$M$91)-SUM($M304:M304),(Input!$M$57-Input!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E304),(Input!$M$57-Input!$M$91)-SUM($M304:N304),(Input!$M$57-Input!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E304),(Input!$M$57-Input!$M$91)-SUM($M304:O304),(Input!$M$57-Input!$M$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E304),(Input!$M$57-Input!$M$91)-SUM($M304:P304),(Input!$M$57-Input!$M$91)/A17taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A17taxstdlife+$E305),(Input!$N$57-Input!$N$91)-SUM($N305:N305),(Input!$N$57-Input!$N$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E305),(Input!$N$57-Input!$N$91)-SUM($N305:O305),(Input!$N$57-Input!$N$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E305),(Input!$N$57-Input!$N$91)-SUM($N305:P305),(Input!$N$57-Input!$N$91)/A17taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A17taxstdlife+$E306),(Input!$O$57-Input!$O$91)-SUM($O306:O306),(Input!$O$57-Input!$O$91)/A17taxstdlife))","v":0},{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E306),(Input!$O$57-Input!$O$91)-SUM($O306:P306),(Input!$O$57-Input!$O$91)/A17taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A17taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A17taxstdlife+$E307),(Input!$P$57-Input!$P$91)-SUM($P307:P307),(Input!$P$57-Input!$P$91)/A17taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset17","v":0},null,null,null,{"$f":"-SUM(G296:G308)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M296:M308), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N296:N308), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O296:O308), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P296:P308), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q296:Q308), 0)","v":0}]
[null,{"$f":"Asset18","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A18taxremlife,A18taxvalue-SUM($F310:F310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(H$3>A18taxremlife,A18taxvalue-SUM($F310:G310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(I$3>A18taxremlife,A18taxvalue-SUM($F310:H310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(J$3>A18taxremlife,A18taxvalue-SUM($F310:I310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(K$3>A18taxremlife,A18taxvalue-SUM($F310:J310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(L$3>A18taxremlife,A18taxvalue-SUM($F310:K310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(M$3>A18taxremlife,A18taxvalue-SUM($F310:L310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(N$3>A18taxremlife,A18taxvalue-SUM($F310:M310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(O$3>A18taxremlife,A18taxvalue-SUM($F310:N310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(P$3>A18taxremlife,A18taxvalue-SUM($F310:O310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0},{"$f":"IF(Q$3>A18taxremlife,A18taxvalue-SUM($F310:P310),IF(A18taxremlife=\"N/A\",\"n/a\",A18taxvalue/A18taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:G312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:H312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:I312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:J312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:K312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:L312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:M312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:N312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:O312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E312),(Input!$G$58-Input!$G$92)-SUM($G312:P312),(Input!$G$58-Input!$G$92)/A18taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:H313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:I313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:J313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:K313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:L313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:M313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:N313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:O313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E313),(Input!$H$58-Input!$H$92)-SUM($H313:P313),(Input!$H$58-Input!$H$92)/A18taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:I314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:J314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:K314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:L314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:M314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:N314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:O314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E314),(Input!$I$58-Input!$I$92)-SUM($I314:P314),(Input!$I$58-Input!$I$92)/A18taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:J315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:K315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:L315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:M315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:N315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:O315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E315),(Input!$J$58-Input!$J$92)-SUM($J315:P315),(Input!$J$58-Input!$J$92)/A18taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:K316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:L316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:M316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:N316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:O316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E316),(Input!$K$58-Input!$K$92)-SUM($K316:P316),(Input!$K$58-Input!$K$92)/A18taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A18taxstdlife+$E317),(Input!$L$58-Input!$L$92)-SUM($L317:L317),(Input!$L$58-Input!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E317),(Input!$L$58-Input!$L$92)-SUM($L317:M317),(Input!$L$58-Input!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E317),(Input!$L$58-Input!$L$92)-SUM($L317:N317),(Input!$L$58-Input!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E317),(Input!$L$58-Input!$L$92)-SUM($L317:O317),(Input!$L$58-Input!$L$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E317),(Input!$L$58-Input!$L$92)-SUM($L317:P317),(Input!$L$58-Input!$L$92)/A18taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A18taxstdlife+$E318),(Input!$M$58-Input!$M$92)-SUM($M318:M318),(Input!$M$58-Input!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E318),(Input!$M$58-Input!$M$92)-SUM($M318:N318),(Input!$M$58-Input!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E318),(Input!$M$58-Input!$M$92)-SUM($M318:O318),(Input!$M$58-Input!$M$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E318),(Input!$M$58-Input!$M$92)-SUM($M318:P318),(Input!$M$58-Input!$M$92)/A18taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A18taxstdlife+$E319),(Input!$N$58-Input!$N$92)-SUM($N319:N319),(Input!$N$58-Input!$N$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E319),(Input!$N$58-Input!$N$92)-SUM($N319:O319),(Input!$N$58-Input!$N$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E319),(Input!$N$58-Input!$N$92)-SUM($N319:P319),(Input!$N$58-Input!$N$92)/A18taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A18taxstdlife+$E320),(Input!$O$58-Input!$O$92)-SUM($O320:O320),(Input!$O$58-Input!$O$92)/A18taxstdlife))","v":0},{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E320),(Input!$O$58-Input!$O$92)-SUM($O320:P320),(Input!$O$58-Input!$O$92)/A18taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A18taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A18taxstdlife+$E321),(Input!$P$58-Input!$P$92)-SUM($P321:P321),(Input!$P$58-Input!$P$92)/A18taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset18","v":0},null,null,null,{"$f":"-SUM(G310:G322)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M310:M322), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N310:N322), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O310:O322), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P310:P322), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q310:Q322), 0)","v":0}]
[null,{"$f":"Asset19","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A19taxremlife,A19taxvalue-SUM($F324:F324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(H$3>A19taxremlife,A19taxvalue-SUM($F324:G324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(I$3>A19taxremlife,A19taxvalue-SUM($F324:H324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(J$3>A19taxremlife,A19taxvalue-SUM($F324:I324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(K$3>A19taxremlife,A19taxvalue-SUM($F324:J324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(L$3>A19taxremlife,A19taxvalue-SUM($F324:K324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(M$3>A19taxremlife,A19taxvalue-SUM($F324:L324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(N$3>A19taxremlife,A19taxvalue-SUM($F324:M324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(O$3>A19taxremlife,A19taxvalue-SUM($F324:N324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(P$3>A19taxremlife,A19taxvalue-SUM($F324:O324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0},{"$f":"IF(Q$3>A19taxremlife,A19taxvalue-SUM($F324:P324),IF(A19taxremlife=\"N/A\",\"n/a\",A19taxvalue/A19taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:G326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:H326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:I326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:J326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:K326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:L326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:M326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:N326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:O326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E326),(Input!$G$59-Input!$G$93)-SUM($G326:P326),(Input!$G$59-Input!$G$93)/A19taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:H327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:I327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:J327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:K327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:L327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:M327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:N327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:O327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E327),(Input!$H$59-Input!$H$93)-SUM($H327:P327),(Input!$H$59-Input!$H$93)/A19taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:I328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:J328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:K328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:L328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:M328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:N328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:O328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E328),(Input!$I$59-Input!$I$93)-SUM($I328:P328),(Input!$I$59-Input!$I$93)/A19taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:J329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:K329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:L329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:M329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:N329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:O329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E329),(Input!$J$59-Input!$J$93)-SUM($J329:P329),(Input!$J$59-Input!$J$93)/A19taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:K330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:L330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:M330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:N330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:O330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E330),(Input!$K$59-Input!$K$93)-SUM($K330:P330),(Input!$K$59-Input!$K$93)/A19taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A19taxstdlife+$E331),(Input!$L$59-Input!$L$93)-SUM($L331:L331),(Input!$L$59-Input!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E331),(Input!$L$59-Input!$L$93)-SUM($L331:M331),(Input!$L$59-Input!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E331),(Input!$L$59-Input!$L$93)-SUM($L331:N331),(Input!$L$59-Input!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E331),(Input!$L$59-Input!$L$93)-SUM($L331:O331),(Input!$L$59-Input!$L$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E331),(Input!$L$59-Input!$L$93)-SUM($L331:P331),(Input!$L$59-Input!$L$93)/A19taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A19taxstdlife+$E332),(Input!$M$59-Input!$M$93)-SUM($M332:M332),(Input!$M$59-Input!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E332),(Input!$M$59-Input!$M$93)-SUM($M332:N332),(Input!$M$59-Input!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E332),(Input!$M$59-Input!$M$93)-SUM($M332:O332),(Input!$M$59-Input!$M$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E332),(Input!$M$59-Input!$M$93)-SUM($M332:P332),(Input!$M$59-Input!$M$93)/A19taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A19taxstdlife+$E333),(Input!$N$59-Input!$N$93)-SUM($N333:N333),(Input!$N$59-Input!$N$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E333),(Input!$N$59-Input!$N$93)-SUM($N333:O333),(Input!$N$59-Input!$N$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E333),(Input!$N$59-Input!$N$93)-SUM($N333:P333),(Input!$N$59-Input!$N$93)/A19taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A19taxstdlife+$E334),(Input!$O$59-Input!$O$93)-SUM($O334:O334),(Input!$O$59-Input!$O$93)/A19taxstdlife))","v":0},{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E334),(Input!$O$59-Input!$O$93)-SUM($O334:P334),(Input!$O$59-Input!$O$93)/A19taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A19taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A19taxstdlife+$E335),(Input!$P$59-Input!$P$93)-SUM($P335:P335),(Input!$P$59-Input!$P$93)/A19taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset19","v":0},null,null,null,{"$f":"-SUM(G324:G336)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M324:M336), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N324:N336), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O324:O336), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P324:P336), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q324:Q336), 0)","v":0}]
[null,{"$f":"Asset20","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A20taxremlife,A20taxvalue-SUM($F338:F338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(H$3>A20taxremlife,A20taxvalue-SUM($F338:G338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(I$3>A20taxremlife,A20taxvalue-SUM($F338:H338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(J$3>A20taxremlife,A20taxvalue-SUM($F338:I338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(K$3>A20taxremlife,A20taxvalue-SUM($F338:J338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(L$3>A20taxremlife,A20taxvalue-SUM($F338:K338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(M$3>A20taxremlife,A20taxvalue-SUM($F338:L338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(N$3>A20taxremlife,A20taxvalue-SUM($F338:M338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(O$3>A20taxremlife,A20taxvalue-SUM($F338:N338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(P$3>A20taxremlife,A20taxvalue-SUM($F338:O338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0},{"$f":"IF(Q$3>A20taxremlife,A20taxvalue-SUM($F338:P338),IF(A20taxremlife=\"N/A\",\"n/a\",A20taxvalue/A20taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:G340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:H340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:I340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:J340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:K340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:L340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:M340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:N340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:O340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E340),(Input!$G$60-Input!$G$94)-SUM($G340:P340),(Input!$G$60-Input!$G$94)/A20taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:H341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:I341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:J341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:K341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:L341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:M341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:N341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:O341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E341),(Input!$H$60-Input!$H$94)-SUM($H341:P341),(Input!$H$60-Input!$H$94)/A20taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:I342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:J342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:K342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:L342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:M342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:N342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:O342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E342),(Input!$I$60-Input!$I$94)-SUM($I342:P342),(Input!$I$60-Input!$I$94)/A20taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:J343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:K343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:L343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:M343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:N343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:O343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E343),(Input!$J$60-Input!$J$94)-SUM($J343:P343),(Input!$J$60-Input!$J$94)/A20taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:K344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:L344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:M344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:N344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:O344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E344),(Input!$K$60-Input!$K$94)-SUM($K344:P344),(Input!$K$60-Input!$K$94)/A20taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A20taxstdlife+$E345),(Input!$L$60-Input!$L$94)-SUM($L345:L345),(Input!$L$60-Input!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E345),(Input!$L$60-Input!$L$94)-SUM($L345:M345),(Input!$L$60-Input!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E345),(Input!$L$60-Input!$L$94)-SUM($L345:N345),(Input!$L$60-Input!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E345),(Input!$L$60-Input!$L$94)-SUM($L345:O345),(Input!$L$60-Input!$L$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E345),(Input!$L$60-Input!$L$94)-SUM($L345:P345),(Input!$L$60-Input!$L$94)/A20taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A20taxstdlife+$E346),(Input!$M$60-Input!$M$94)-SUM($M346:M346),(Input!$M$60-Input!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E346),(Input!$M$60-Input!$M$94)-SUM($M346:N346),(Input!$M$60-Input!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E346),(Input!$M$60-Input!$M$94)-SUM($M346:O346),(Input!$M$60-Input!$M$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E346),(Input!$M$60-Input!$M$94)-SUM($M346:P346),(Input!$M$60-Input!$M$94)/A20taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A20taxstdlife+$E347),(Input!$N$60-Input!$N$94)-SUM($N347:N347),(Input!$N$60-Input!$N$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E347),(Input!$N$60-Input!$N$94)-SUM($N347:O347),(Input!$N$60-Input!$N$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E347),(Input!$N$60-Input!$N$94)-SUM($N347:P347),(Input!$N$60-Input!$N$94)/A20taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A20taxstdlife+$E348),(Input!$O$60-Input!$O$94)-SUM($O348:O348),(Input!$O$60-Input!$O$94)/A20taxstdlife))","v":0},{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E348),(Input!$O$60-Input!$O$94)-SUM($O348:P348),(Input!$O$60-Input!$O$94)/A20taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A20taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A20taxstdlife+$E349),(Input!$P$60-Input!$P$94)-SUM($P349:P349),(Input!$P$60-Input!$P$94)/A20taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset20","v":0},null,null,null,{"$f":"-SUM(G338:G350)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M338:M350), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N338:N350), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O338:O350), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P338:P350), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q338:Q350), 0)","v":0}]
[null,{"$f":"Asset21","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A21taxremlife,A21taxvalue-SUM($F352:F352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(H$3>A21taxremlife,A21taxvalue-SUM($F352:G352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(I$3>A21taxremlife,A21taxvalue-SUM($F352:H352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(J$3>A21taxremlife,A21taxvalue-SUM($F352:I352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(K$3>A21taxremlife,A21taxvalue-SUM($F352:J352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(L$3>A21taxremlife,A21taxvalue-SUM($F352:K352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(M$3>A21taxremlife,A21taxvalue-SUM($F352:L352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(N$3>A21taxremlife,A21taxvalue-SUM($F352:M352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(O$3>A21taxremlife,A21taxvalue-SUM($F352:N352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(P$3>A21taxremlife,A21taxvalue-SUM($F352:O352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0},{"$f":"IF(Q$3>A21taxremlife,A21taxvalue-SUM($F352:P352),IF(A21taxremlife=\"N/A\",\"n/a\",A21taxvalue/A21taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:G354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:H354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:I354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:J354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:K354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:L354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:M354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:N354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:O354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E354),(Input!$G$61-Input!$G$95)-SUM($G354:P354),(Input!$G$61-Input!$G$95)/A21taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:H355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:I355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:J355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:K355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:L355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:M355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:N355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:O355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E355),(Input!$H$61-Input!$H$95)-SUM($H355:P355),(Input!$H$61-Input!$H$95)/A21taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:I356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:J356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:K356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:L356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:M356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:N356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:O356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E356),(Input!$I$61-Input!$I$95)-SUM($I356:P356),(Input!$I$61-Input!$I$95)/A21taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:J357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:K357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:L357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:M357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:N357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:O357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E357),(Input!$J$61-Input!$J$95)-SUM($J357:P357),(Input!$J$61-Input!$J$95)/A21taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:K358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:L358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:M358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:N358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:O358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E358),(Input!$K$61-Input!$K$95)-SUM($K358:P358),(Input!$K$61-Input!$K$95)/A21taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A21taxstdlife+$E359),(Input!$L$61-Input!$L$95)-SUM($L359:L359),(Input!$L$61-Input!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E359),(Input!$L$61-Input!$L$95)-SUM($L359:M359),(Input!$L$61-Input!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E359),(Input!$L$61-Input!$L$95)-SUM($L359:N359),(Input!$L$61-Input!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E359),(Input!$L$61-Input!$L$95)-SUM($L359:O359),(Input!$L$61-Input!$L$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E359),(Input!$L$61-Input!$L$95)-SUM($L359:P359),(Input!$L$61-Input!$L$95)/A21taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A21taxstdlife+$E360),(Input!$M$61-Input!$M$95)-SUM($M360:M360),(Input!$M$61-Input!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E360),(Input!$M$61-Input!$M$95)-SUM($M360:N360),(Input!$M$61-Input!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E360),(Input!$M$61-Input!$M$95)-SUM($M360:O360),(Input!$M$61-Input!$M$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E360),(Input!$M$61-Input!$M$95)-SUM($M360:P360),(Input!$M$61-Input!$M$95)/A21taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A21taxstdlife+$E361),(Input!$N$61-Input!$N$95)-SUM($N361:N361),(Input!$N$61-Input!$N$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E361),(Input!$N$61-Input!$N$95)-SUM($N361:O361),(Input!$N$61-Input!$N$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E361),(Input!$N$61-Input!$N$95)-SUM($N361:P361),(Input!$N$61-Input!$N$95)/A21taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A21taxstdlife+$E362),(Input!$O$61-Input!$O$95)-SUM($O362:O362),(Input!$O$61-Input!$O$95)/A21taxstdlife))","v":0},{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E362),(Input!$O$61-Input!$O$95)-SUM($O362:P362),(Input!$O$61-Input!$O$95)/A21taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A21taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A21taxstdlife+$E363),(Input!$P$61-Input!$P$95)-SUM($P363:P363),(Input!$P$61-Input!$P$95)/A21taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset21","v":0},null,null,null,{"$f":"-SUM(G352:G364)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M352:M364), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N352:N364), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O352:O364), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P352:P364), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q352:Q364), 0)","v":0}]
[null,{"$f":"Asset22","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A22taxremlife,A22taxvalue-SUM($F366:F366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(H$3>A22taxremlife,A22taxvalue-SUM($F366:G366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(I$3>A22taxremlife,A22taxvalue-SUM($F366:H366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(J$3>A22taxremlife,A22taxvalue-SUM($F366:I366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(K$3>A22taxremlife,A22taxvalue-SUM($F366:J366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(L$3>A22taxremlife,A22taxvalue-SUM($F366:K366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(M$3>A22taxremlife,A22taxvalue-SUM($F366:L366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(N$3>A22taxremlife,A22taxvalue-SUM($F366:M366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(O$3>A22taxremlife,A22taxvalue-SUM($F366:N366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(P$3>A22taxremlife,A22taxvalue-SUM($F366:O366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0},{"$f":"IF(Q$3>A22taxremlife,A22taxvalue-SUM($F366:P366),IF(A22taxremlife=\"N/A\",\"n/a\",A22taxvalue/A22taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:G368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:H368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:I368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:J368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:K368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:L368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:M368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:N368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:O368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E368),(Input!$G$62-Input!$G$96)-SUM($G368:P368),(Input!$G$62-Input!$G$96)/A22taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:H369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:I369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:J369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:K369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:L369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:M369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:N369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:O369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E369),(Input!$H$62-Input!$H$96)-SUM($H369:P369),(Input!$H$62-Input!$H$96)/A22taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:I370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:J370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:K370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:L370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:M370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:N370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:O370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E370),(Input!$I$62-Input!$I$96)-SUM($I370:P370),(Input!$I$62-Input!$I$96)/A22taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:J371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:K371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:L371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:M371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:N371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:O371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E371),(Input!$J$62-Input!$J$96)-SUM($J371:P371),(Input!$J$62-Input!$J$96)/A22taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:K372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:L372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:M372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:N372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:O372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E372),(Input!$K$62-Input!$K$96)-SUM($K372:P372),(Input!$K$62-Input!$K$96)/A22taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A22taxstdlife+$E373),(Input!$L$62-Input!$L$96)-SUM($L373:L373),(Input!$L$62-Input!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E373),(Input!$L$62-Input!$L$96)-SUM($L373:M373),(Input!$L$62-Input!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E373),(Input!$L$62-Input!$L$96)-SUM($L373:N373),(Input!$L$62-Input!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E373),(Input!$L$62-Input!$L$96)-SUM($L373:O373),(Input!$L$62-Input!$L$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E373),(Input!$L$62-Input!$L$96)-SUM($L373:P373),(Input!$L$62-Input!$L$96)/A22taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A22taxstdlife+$E374),(Input!$M$62-Input!$M$96)-SUM($M374:M374),(Input!$M$62-Input!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E374),(Input!$M$62-Input!$M$96)-SUM($M374:N374),(Input!$M$62-Input!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E374),(Input!$M$62-Input!$M$96)-SUM($M374:O374),(Input!$M$62-Input!$M$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E374),(Input!$M$62-Input!$M$96)-SUM($M374:P374),(Input!$M$62-Input!$M$96)/A22taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A22taxstdlife+$E375),(Input!$N$62-Input!$N$96)-SUM($N375:N375),(Input!$N$62-Input!$N$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E375),(Input!$N$62-Input!$N$96)-SUM($N375:O375),(Input!$N$62-Input!$N$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E375),(Input!$N$62-Input!$N$96)-SUM($N375:P375),(Input!$N$62-Input!$N$96)/A22taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A22taxstdlife+$E376),(Input!$O$62-Input!$O$96)-SUM($O376:O376),(Input!$O$62-Input!$O$96)/A22taxstdlife))","v":0},{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E376),(Input!$O$62-Input!$O$96)-SUM($O376:P376),(Input!$O$62-Input!$O$96)/A22taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A22taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A22taxstdlife+$E377),(Input!$P$62-Input!$P$96)-SUM($P377:P377),(Input!$P$62-Input!$P$96)/A22taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset22","v":0},null,null,null,{"$f":"-SUM(G366:G378)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M366:M378), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N366:N378), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O366:O378), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P366:P378), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q366:Q378), 0)","v":0}]
[null,{"$f":"Asset23","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A23taxremlife,A23taxvalue-SUM($F380:F380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(H$3>A23taxremlife,A23taxvalue-SUM($F380:G380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(I$3>A23taxremlife,A23taxvalue-SUM($F380:H380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(J$3>A23taxremlife,A23taxvalue-SUM($F380:I380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(K$3>A23taxremlife,A23taxvalue-SUM($F380:J380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(L$3>A23taxremlife,A23taxvalue-SUM($F380:K380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(M$3>A23taxremlife,A23taxvalue-SUM($F380:L380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(N$3>A23taxremlife,A23taxvalue-SUM($F380:M380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(O$3>A23taxremlife,A23taxvalue-SUM($F380:N380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(P$3>A23taxremlife,A23taxvalue-SUM($F380:O380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0},{"$f":"IF(Q$3>A23taxremlife,A23taxvalue-SUM($F380:P380),IF(A23taxremlife=\"N/A\",\"n/a\",A23taxvalue/A23taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:G382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:H382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:I382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:J382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:K382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:L382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:M382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:N382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:O382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E382),(Input!$G$63-Input!$G$97)-SUM($G382:P382),(Input!$G$63-Input!$G$97)/A23taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:H383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:I383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:J383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:K383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:L383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:M383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:N383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:O383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E383),(Input!$H$63-Input!$H$97)-SUM($H383:P383),(Input!$H$63-Input!$H$97)/A23taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:I384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:J384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:K384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:L384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:M384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:N384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:O384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E384),(Input!$I$63-Input!$I$97)-SUM($I384:P384),(Input!$I$63-Input!$I$97)/A23taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:J385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:K385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:L385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:M385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:N385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:O385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E385),(Input!$J$63-Input!$J$97)-SUM($J385:P385),(Input!$J$63-Input!$J$97)/A23taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:K386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:L386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:M386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:N386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:O386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E386),(Input!$K$63-Input!$K$97)-SUM($K386:P386),(Input!$K$63-Input!$K$97)/A23taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A23taxstdlife+$E387),(Input!$L$63-Input!$L$97)-SUM($L387:L387),(Input!$L$63-Input!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E387),(Input!$L$63-Input!$L$97)-SUM($L387:M387),(Input!$L$63-Input!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E387),(Input!$L$63-Input!$L$97)-SUM($L387:N387),(Input!$L$63-Input!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E387),(Input!$L$63-Input!$L$97)-SUM($L387:O387),(Input!$L$63-Input!$L$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E387),(Input!$L$63-Input!$L$97)-SUM($L387:P387),(Input!$L$63-Input!$L$97)/A23taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A23taxstdlife+$E388),(Input!$M$63-Input!$M$97)-SUM($M388:M388),(Input!$M$63-Input!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E388),(Input!$M$63-Input!$M$97)-SUM($M388:N388),(Input!$M$63-Input!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E388),(Input!$M$63-Input!$M$97)-SUM($M388:O388),(Input!$M$63-Input!$M$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E388),(Input!$M$63-Input!$M$97)-SUM($M388:P388),(Input!$M$63-Input!$M$97)/A23taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A23taxstdlife+$E389),(Input!$N$63-Input!$N$97)-SUM($N389:N389),(Input!$N$63-Input!$N$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E389),(Input!$N$63-Input!$N$97)-SUM($N389:O389),(Input!$N$63-Input!$N$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E389),(Input!$N$63-Input!$N$97)-SUM($N389:P389),(Input!$N$63-Input!$N$97)/A23taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A23taxstdlife+$E390),(Input!$O$63-Input!$O$97)-SUM($O390:O390),(Input!$O$63-Input!$O$97)/A23taxstdlife))","v":0},{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E390),(Input!$O$63-Input!$O$97)-SUM($O390:P390),(Input!$O$63-Input!$O$97)/A23taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A23taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A23taxstdlife+$E391),(Input!$P$63-Input!$P$97)-SUM($P391:P391),(Input!$P$63-Input!$P$97)/A23taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset23","v":0},null,null,null,{"$f":"-SUM(G380:G392)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M380:M392), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N380:N392), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O380:O392), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P380:P392), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q380:Q392), 0)","v":0}]
[null,{"$f":"Asset24","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A24taxremlife,A24taxvalue-SUM($F394:F394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(H$3>A24taxremlife,A24taxvalue-SUM($F394:G394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(I$3>A24taxremlife,A24taxvalue-SUM($F394:H394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(J$3>A24taxremlife,A24taxvalue-SUM($F394:I394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(K$3>A24taxremlife,A24taxvalue-SUM($F394:J394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(L$3>A24taxremlife,A24taxvalue-SUM($F394:K394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(M$3>A24taxremlife,A24taxvalue-SUM($F394:L394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(N$3>A24taxremlife,A24taxvalue-SUM($F394:M394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(O$3>A24taxremlife,A24taxvalue-SUM($F394:N394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(P$3>A24taxremlife,A24taxvalue-SUM($F394:O394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0},{"$f":"IF(Q$3>A24taxremlife,A24taxvalue-SUM($F394:P394),IF(A24taxremlife=\"N/A\",\"n/a\",A24taxvalue/A24taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:G396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:H396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:I396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:J396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:K396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:L396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:M396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:N396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:O396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E396),(Input!$G$64-Input!$G$98)-SUM($G396:P396),(Input!$G$64-Input!$G$98)/A24taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:H397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:I397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:J397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:K397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:L397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:M397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:N397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:O397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E397),(Input!$H$64-Input!$H$98)-SUM($H397:P397),(Input!$H$64-Input!$H$98)/A24taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:I398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:J398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:K398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:L398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:M398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:N398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:O398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E398),(Input!$I$64-Input!$I$98)-SUM($I398:P398),(Input!$I$64-Input!$I$98)/A24taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:J399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:K399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:L399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:M399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:N399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:O399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E399),(Input!$J$64-Input!$J$98)-SUM($J399:P399),(Input!$J$64-Input!$J$98)/A24taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:K400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:L400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:M400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:N400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:O400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E400),(Input!$K$64-Input!$K$98)-SUM($K400:P400),(Input!$K$64-Input!$K$98)/A24taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A24taxstdlife+$E401),(Input!$L$64-Input!$L$98)-SUM($L401:L401),(Input!$L$64-Input!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E401),(Input!$L$64-Input!$L$98)-SUM($L401:M401),(Input!$L$64-Input!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E401),(Input!$L$64-Input!$L$98)-SUM($L401:N401),(Input!$L$64-Input!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E401),(Input!$L$64-Input!$L$98)-SUM($L401:O401),(Input!$L$64-Input!$L$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E401),(Input!$L$64-Input!$L$98)-SUM($L401:P401),(Input!$L$64-Input!$L$98)/A24taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A24taxstdlife+$E402),(Input!$M$64-Input!$M$98)-SUM($M402:M402),(Input!$M$64-Input!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E402),(Input!$M$64-Input!$M$98)-SUM($M402:N402),(Input!$M$64-Input!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E402),(Input!$M$64-Input!$M$98)-SUM($M402:O402),(Input!$M$64-Input!$M$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E402),(Input!$M$64-Input!$M$98)-SUM($M402:P402),(Input!$M$64-Input!$M$98)/A24taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A24taxstdlife+$E403),(Input!$N$64-Input!$N$98)-SUM($N403:N403),(Input!$N$64-Input!$N$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E403),(Input!$N$64-Input!$N$98)-SUM($N403:O403),(Input!$N$64-Input!$N$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E403),(Input!$N$64-Input!$N$98)-SUM($N403:P403),(Input!$N$64-Input!$N$98)/A24taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A24taxstdlife+$E404),(Input!$O$64-Input!$O$98)-SUM($O404:O404),(Input!$O$64-Input!$O$98)/A24taxstdlife))","v":0},{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E404),(Input!$O$64-Input!$O$98)-SUM($O404:P404),(Input!$O$64-Input!$O$98)/A24taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A24taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A24taxstdlife+$E405),(Input!$P$64-Input!$P$98)-SUM($P405:P405),(Input!$P$64-Input!$P$98)/A24taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset24","v":0},null,null,null,{"$f":"-SUM(G394:G406)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M394:M406), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N394:N406), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O394:O406), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P394:P406), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q394:Q406), 0)","v":0}]
[null,{"$f":"Asset25","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A25taxremlife,A25taxvalue-SUM($F408:F408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(H$3>A25taxremlife,A25taxvalue-SUM($F408:G408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(I$3>A25taxremlife,A25taxvalue-SUM($F408:H408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(J$3>A25taxremlife,A25taxvalue-SUM($F408:I408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(K$3>A25taxremlife,A25taxvalue-SUM($F408:J408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(L$3>A25taxremlife,A25taxvalue-SUM($F408:K408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(M$3>A25taxremlife,A25taxvalue-SUM($F408:L408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(N$3>A25taxremlife,A25taxvalue-SUM($F408:M408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(O$3>A25taxremlife,A25taxvalue-SUM($F408:N408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(P$3>A25taxremlife,A25taxvalue-SUM($F408:O408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0},{"$f":"IF(Q$3>A25taxremlife,A25taxvalue-SUM($F408:P408),IF(A25taxremlife=\"N/A\",\"n/a\",A25taxvalue/A25taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:G410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:H410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:I410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:J410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:K410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:L410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:M410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:N410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:O410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E410),(Input!$G$65-Input!$G$99)-SUM($G410:P410),(Input!$G$65-Input!$G$99)/A25taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:H411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:I411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:J411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:K411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:L411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:M411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:N411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:O411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E411),(Input!$H$65-Input!$H$99)-SUM($H411:P411),(Input!$H$65-Input!$H$99)/A25taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:I412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:J412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:K412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:L412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:M412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:N412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:O412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E412),(Input!$I$65-Input!$I$99)-SUM($I412:P412),(Input!$I$65-Input!$I$99)/A25taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:J413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:K413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:L413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:M413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:N413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:O413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E413),(Input!$J$65-Input!$J$99)-SUM($J413:P413),(Input!$J$65-Input!$J$99)/A25taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:K414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:L414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:M414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:N414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:O414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E414),(Input!$K$65-Input!$K$99)-SUM($K414:P414),(Input!$K$65-Input!$K$99)/A25taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A25taxstdlife+$E415),(Input!$L$65-Input!$L$99)-SUM($L415:L415),(Input!$L$65-Input!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E415),(Input!$L$65-Input!$L$99)-SUM($L415:M415),(Input!$L$65-Input!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E415),(Input!$L$65-Input!$L$99)-SUM($L415:N415),(Input!$L$65-Input!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E415),(Input!$L$65-Input!$L$99)-SUM($L415:O415),(Input!$L$65-Input!$L$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E415),(Input!$L$65-Input!$L$99)-SUM($L415:P415),(Input!$L$65-Input!$L$99)/A25taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A25taxstdlife+$E416),(Input!$M$65-Input!$M$99)-SUM($M416:M416),(Input!$M$65-Input!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E416),(Input!$M$65-Input!$M$99)-SUM($M416:N416),(Input!$M$65-Input!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E416),(Input!$M$65-Input!$M$99)-SUM($M416:O416),(Input!$M$65-Input!$M$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E416),(Input!$M$65-Input!$M$99)-SUM($M416:P416),(Input!$M$65-Input!$M$99)/A25taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A25taxstdlife+$E417),(Input!$N$65-Input!$N$99)-SUM($N417:N417),(Input!$N$65-Input!$N$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E417),(Input!$N$65-Input!$N$99)-SUM($N417:O417),(Input!$N$65-Input!$N$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E417),(Input!$N$65-Input!$N$99)-SUM($N417:P417),(Input!$N$65-Input!$N$99)/A25taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A25taxstdlife+$E418),(Input!$O$65-Input!$O$99)-SUM($O418:O418),(Input!$O$65-Input!$O$99)/A25taxstdlife))","v":0},{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E418),(Input!$O$65-Input!$O$99)-SUM($O418:P418),(Input!$O$65-Input!$O$99)/A25taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A25taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A25taxstdlife+$E419),(Input!$P$65-Input!$P$99)-SUM($P419:P419),(Input!$P$65-Input!$P$99)/A25taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset25","v":0},null,null,null,{"$f":"-SUM(G408:G420)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M408:M420), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N408:N420), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O408:O420), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P408:P420), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q408:Q420), 0)","v":0}]
[null,{"$f":"Asset26","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A26taxremlife,A26taxvalue-SUM($F422:F422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(H$3>A26taxremlife,A26taxvalue-SUM($F422:G422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(I$3>A26taxremlife,A26taxvalue-SUM($F422:H422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(J$3>A26taxremlife,A26taxvalue-SUM($F422:I422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(K$3>A26taxremlife,A26taxvalue-SUM($F422:J422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(L$3>A26taxremlife,A26taxvalue-SUM($F422:K422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(M$3>A26taxremlife,A26taxvalue-SUM($F422:L422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(N$3>A26taxremlife,A26taxvalue-SUM($F422:M422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(O$3>A26taxremlife,A26taxvalue-SUM($F422:N422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(P$3>A26taxremlife,A26taxvalue-SUM($F422:O422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0},{"$f":"IF(Q$3>A26taxremlife,A26taxvalue-SUM($F422:P422),IF(A26taxremlife=\"N/A\",\"n/a\",A26taxvalue/A26taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:G424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:H424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:I424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:J424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:K424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:L424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:M424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:N424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:O424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E424),(Input!$G$66-Input!$G$100)-SUM($G424:P424),(Input!$G$66-Input!$G$100)/A26taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:H425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:I425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:J425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:K425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:L425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:M425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:N425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:O425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E425),(Input!$H$66-Input!$H$100)-SUM($H425:P425),(Input!$H$66-Input!$H$100)/A26taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:I426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:J426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:K426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:L426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:M426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:N426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:O426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E426),(Input!$I$66-Input!$I$100)-SUM($I426:P426),(Input!$I$66-Input!$I$100)/A26taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:J427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:K427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:L427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:M427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:N427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:O427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E427),(Input!$J$66-Input!$J$100)-SUM($J427:P427),(Input!$J$66-Input!$J$100)/A26taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:K428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:L428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:M428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:N428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:O428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E428),(Input!$K$66-Input!$K$100)-SUM($K428:P428),(Input!$K$66-Input!$K$100)/A26taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A26taxstdlife+$E429),(Input!$L$66-Input!$L$100)-SUM($L429:L429),(Input!$L$66-Input!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E429),(Input!$L$66-Input!$L$100)-SUM($L429:M429),(Input!$L$66-Input!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E429),(Input!$L$66-Input!$L$100)-SUM($L429:N429),(Input!$L$66-Input!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E429),(Input!$L$66-Input!$L$100)-SUM($L429:O429),(Input!$L$66-Input!$L$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E429),(Input!$L$66-Input!$L$100)-SUM($L429:P429),(Input!$L$66-Input!$L$100)/A26taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A26taxstdlife+$E430),(Input!$M$66-Input!$M$100)-SUM($M430:M430),(Input!$M$66-Input!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E430),(Input!$M$66-Input!$M$100)-SUM($M430:N430),(Input!$M$66-Input!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E430),(Input!$M$66-Input!$M$100)-SUM($M430:O430),(Input!$M$66-Input!$M$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E430),(Input!$M$66-Input!$M$100)-SUM($M430:P430),(Input!$M$66-Input!$M$100)/A26taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A26taxstdlife+$E431),(Input!$N$66-Input!$N$100)-SUM($N431:N431),(Input!$N$66-Input!$N$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E431),(Input!$N$66-Input!$N$100)-SUM($N431:O431),(Input!$N$66-Input!$N$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E431),(Input!$N$66-Input!$N$100)-SUM($N431:P431),(Input!$N$66-Input!$N$100)/A26taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A26taxstdlife+$E432),(Input!$O$66-Input!$O$100)-SUM($O432:O432),(Input!$O$66-Input!$O$100)/A26taxstdlife))","v":0},{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E432),(Input!$O$66-Input!$O$100)-SUM($O432:P432),(Input!$O$66-Input!$O$100)/A26taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A26taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A26taxstdlife+$E433),(Input!$P$66-Input!$P$100)-SUM($P433:P433),(Input!$P$66-Input!$P$100)/A26taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset26","v":0},null,null,null,{"$f":"-SUM(G422:G434)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M422:M434), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N422:N434), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O422:O434), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P422:P434), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q422:Q434), 0)","v":0}]
[null,{"$f":"Asset27","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A27taxremlife,A27taxvalue-SUM($F436:F436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(H$3>A27taxremlife,A27taxvalue-SUM($F436:G436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(I$3>A27taxremlife,A27taxvalue-SUM($F436:H436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(J$3>A27taxremlife,A27taxvalue-SUM($F436:I436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(K$3>A27taxremlife,A27taxvalue-SUM($F436:J436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(L$3>A27taxremlife,A27taxvalue-SUM($F436:K436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(M$3>A27taxremlife,A27taxvalue-SUM($F436:L436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(N$3>A27taxremlife,A27taxvalue-SUM($F436:M436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(O$3>A27taxremlife,A27taxvalue-SUM($F436:N436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(P$3>A27taxremlife,A27taxvalue-SUM($F436:O436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0},{"$f":"IF(Q$3>A27taxremlife,A27taxvalue-SUM($F436:P436),IF(A27taxremlife=\"N/A\",\"n/a\",A27taxvalue/A27taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:G438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:H438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:I438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:J438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:K438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:L438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:M438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:N438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:O438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E438),(Input!$G$67-Input!$G$101)-SUM($G438:P438),(Input!$G$67-Input!$G$101)/A27taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:H439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:I439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:J439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:K439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:L439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:M439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:N439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:O439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E439),(Input!$H$67-Input!$H$101)-SUM($H439:P439),(Input!$H$67-Input!$H$101)/A27taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:I440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:J440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:K440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:L440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:M440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:N440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:O440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E440),(Input!$I$67-Input!$I$101)-SUM($I440:P440),(Input!$I$67-Input!$I$101)/A27taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:J441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:K441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:L441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:M441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:N441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:O441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E441),(Input!$J$67-Input!$J$101)-SUM($J441:P441),(Input!$J$67-Input!$J$101)/A27taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:K442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:L442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:M442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:N442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:O442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E442),(Input!$K$67-Input!$K$101)-SUM($K442:P442),(Input!$K$67-Input!$K$101)/A27taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A27taxstdlife+$E443),(Input!$L$67-Input!$L$101)-SUM($L443:L443),(Input!$L$67-Input!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E443),(Input!$L$67-Input!$L$101)-SUM($L443:M443),(Input!$L$67-Input!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E443),(Input!$L$67-Input!$L$101)-SUM($L443:N443),(Input!$L$67-Input!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E443),(Input!$L$67-Input!$L$101)-SUM($L443:O443),(Input!$L$67-Input!$L$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E443),(Input!$L$67-Input!$L$101)-SUM($L443:P443),(Input!$L$67-Input!$L$101)/A27taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A27taxstdlife+$E444),(Input!$M$67-Input!$M$101)-SUM($M444:M444),(Input!$M$67-Input!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E444),(Input!$M$67-Input!$M$101)-SUM($M444:N444),(Input!$M$67-Input!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E444),(Input!$M$67-Input!$M$101)-SUM($M444:O444),(Input!$M$67-Input!$M$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E444),(Input!$M$67-Input!$M$101)-SUM($M444:P444),(Input!$M$67-Input!$M$101)/A27taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A27taxstdlife+$E445),(Input!$N$67-Input!$N$101)-SUM($N445:N445),(Input!$N$67-Input!$N$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E445),(Input!$N$67-Input!$N$101)-SUM($N445:O445),(Input!$N$67-Input!$N$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E445),(Input!$N$67-Input!$N$101)-SUM($N445:P445),(Input!$N$67-Input!$N$101)/A27taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A27taxstdlife+$E446),(Input!$O$67-Input!$O$101)-SUM($O446:O446),(Input!$O$67-Input!$O$101)/A27taxstdlife))","v":0},{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E446),(Input!$O$67-Input!$O$101)-SUM($O446:P446),(Input!$O$67-Input!$O$101)/A27taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A27taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A27taxstdlife+$E447),(Input!$P$67-Input!$P$101)-SUM($P447:P447),(Input!$P$67-Input!$P$101)/A27taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset27","v":0},null,null,null,{"$f":"-SUM(G436:G448)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M436:M448), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N436:N448), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O436:O448), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P436:P448), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q436:Q448), 0)","v":0}]
[null,{"$f":"Asset28","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A28taxremlife,A28taxvalue-SUM($F450:F450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(H$3>A28taxremlife,A28taxvalue-SUM($F450:G450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(I$3>A28taxremlife,A28taxvalue-SUM($F450:H450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(J$3>A28taxremlife,A28taxvalue-SUM($F450:I450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(K$3>A28taxremlife,A28taxvalue-SUM($F450:J450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(L$3>A28taxremlife,A28taxvalue-SUM($F450:K450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(M$3>A28taxremlife,A28taxvalue-SUM($F450:L450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(N$3>A28taxremlife,A28taxvalue-SUM($F450:M450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(O$3>A28taxremlife,A28taxvalue-SUM($F450:N450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(P$3>A28taxremlife,A28taxvalue-SUM($F450:O450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0},{"$f":"IF(Q$3>A28taxremlife,A28taxvalue-SUM($F450:P450),IF(A28taxremlife=\"N/A\",\"n/a\",A28taxvalue/A28taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:G452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:H452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:I452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:J452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:K452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:L452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:M452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:N452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:O452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E452),(Input!$G$68-Input!$G$102)-SUM($G452:P452),(Input!$G$68-Input!$G$102)/A28taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:H453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:I453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:J453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:K453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:L453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:M453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:N453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:O453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E453),(Input!$H$68-Input!$H$102)-SUM($H453:P453),(Input!$H$68-Input!$H$102)/A28taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:I454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:J454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:K454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:L454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:M454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:N454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:O454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E454),(Input!$I$68-Input!$I$102)-SUM($I454:P454),(Input!$I$68-Input!$I$102)/A28taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:J455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:K455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:L455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:M455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:N455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:O455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E455),(Input!$J$68-Input!$J$102)-SUM($J455:P455),(Input!$J$68-Input!$J$102)/A28taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:K456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:L456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:M456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:N456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:O456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E456),(Input!$K$68-Input!$K$102)-SUM($K456:P456),(Input!$K$68-Input!$K$102)/A28taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A28taxstdlife+$E457),(Input!$L$68-Input!$L$102)-SUM($L457:L457),(Input!$L$68-Input!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E457),(Input!$L$68-Input!$L$102)-SUM($L457:M457),(Input!$L$68-Input!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E457),(Input!$L$68-Input!$L$102)-SUM($L457:N457),(Input!$L$68-Input!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E457),(Input!$L$68-Input!$L$102)-SUM($L457:O457),(Input!$L$68-Input!$L$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E457),(Input!$L$68-Input!$L$102)-SUM($L457:P457),(Input!$L$68-Input!$L$102)/A28taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A28taxstdlife+$E458),(Input!$M$68-Input!$M$102)-SUM($M458:M458),(Input!$M$68-Input!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E458),(Input!$M$68-Input!$M$102)-SUM($M458:N458),(Input!$M$68-Input!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E458),(Input!$M$68-Input!$M$102)-SUM($M458:O458),(Input!$M$68-Input!$M$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E458),(Input!$M$68-Input!$M$102)-SUM($M458:P458),(Input!$M$68-Input!$M$102)/A28taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A28taxstdlife+$E459),(Input!$N$68-Input!$N$102)-SUM($N459:N459),(Input!$N$68-Input!$N$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E459),(Input!$N$68-Input!$N$102)-SUM($N459:O459),(Input!$N$68-Input!$N$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E459),(Input!$N$68-Input!$N$102)-SUM($N459:P459),(Input!$N$68-Input!$N$102)/A28taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A28taxstdlife+$E460),(Input!$O$68-Input!$O$102)-SUM($O460:O460),(Input!$O$68-Input!$O$102)/A28taxstdlife))","v":0},{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E460),(Input!$O$68-Input!$O$102)-SUM($O460:P460),(Input!$O$68-Input!$O$102)/A28taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A28taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A28taxstdlife+$E461),(Input!$P$68-Input!$P$102)-SUM($P461:P461),(Input!$P$68-Input!$P$102)/A28taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset28","v":0},null,null,null,{"$f":"-SUM(G450:G462)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M450:M462), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N450:N462), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O450:O462), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P450:P462), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q450:Q462), 0)","v":0}]
[null,{"$f":"Asset29","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A29taxremlife,A29taxvalue-SUM($F464:F464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(H$3>A29taxremlife,A29taxvalue-SUM($F464:G464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(I$3>A29taxremlife,A29taxvalue-SUM($F464:H464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(J$3>A29taxremlife,A29taxvalue-SUM($F464:I464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(K$3>A29taxremlife,A29taxvalue-SUM($F464:J464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(L$3>A29taxremlife,A29taxvalue-SUM($F464:K464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(M$3>A29taxremlife,A29taxvalue-SUM($F464:L464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(N$3>A29taxremlife,A29taxvalue-SUM($F464:M464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(O$3>A29taxremlife,A29taxvalue-SUM($F464:N464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(P$3>A29taxremlife,A29taxvalue-SUM($F464:O464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0},{"$f":"IF(Q$3>A29taxremlife,A29taxvalue-SUM($F464:P464),IF(A29taxremlife=\"N/A\",\"n/a\",A29taxvalue/A29taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:G466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:H466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:I466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:J466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:K466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:L466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:M466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:N466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:O466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E466),(Input!$G$69-Input!$G$103)-SUM($G466:P466),(Input!$G$69-Input!$G$103)/A29taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:H467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:I467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:J467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:K467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:L467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:M467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:N467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:O467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E467),(Input!$H$69-Input!$H$103)-SUM($H467:P467),(Input!$H$69-Input!$H$103)/A29taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:I468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:J468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:K468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:L468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:M468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:N468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:O468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E468),(Input!$I$69-Input!$I$103)-SUM($I468:P468),(Input!$I$69-Input!$I$103)/A29taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:J469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:K469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:L469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:M469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:N469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:O469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E469),(Input!$J$69-Input!$J$103)-SUM($J469:P469),(Input!$J$69-Input!$J$103)/A29taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:K470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:L470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:M470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:N470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:O470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E470),(Input!$K$69-Input!$K$103)-SUM($K470:P470),(Input!$K$69-Input!$K$103)/A29taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A29taxstdlife+$E471),(Input!$L$69-Input!$L$103)-SUM($L471:L471),(Input!$L$69-Input!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E471),(Input!$L$69-Input!$L$103)-SUM($L471:M471),(Input!$L$69-Input!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E471),(Input!$L$69-Input!$L$103)-SUM($L471:N471),(Input!$L$69-Input!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E471),(Input!$L$69-Input!$L$103)-SUM($L471:O471),(Input!$L$69-Input!$L$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E471),(Input!$L$69-Input!$L$103)-SUM($L471:P471),(Input!$L$69-Input!$L$103)/A29taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A29taxstdlife+$E472),(Input!$M$69-Input!$M$103)-SUM($M472:M472),(Input!$M$69-Input!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E472),(Input!$M$69-Input!$M$103)-SUM($M472:N472),(Input!$M$69-Input!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E472),(Input!$M$69-Input!$M$103)-SUM($M472:O472),(Input!$M$69-Input!$M$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E472),(Input!$M$69-Input!$M$103)-SUM($M472:P472),(Input!$M$69-Input!$M$103)/A29taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A29taxstdlife+$E473),(Input!$N$69-Input!$N$103)-SUM($N473:N473),(Input!$N$69-Input!$N$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E473),(Input!$N$69-Input!$N$103)-SUM($N473:O473),(Input!$N$69-Input!$N$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E473),(Input!$N$69-Input!$N$103)-SUM($N473:P473),(Input!$N$69-Input!$N$103)/A29taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A29taxstdlife+$E474),(Input!$O$69-Input!$O$103)-SUM($O474:O474),(Input!$O$69-Input!$O$103)/A29taxstdlife))","v":0},{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E474),(Input!$O$69-Input!$O$103)-SUM($O474:P474),(Input!$O$69-Input!$O$103)/A29taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A29taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A29taxstdlife+$E475),(Input!$P$69-Input!$P$103)-SUM($P475:P475),(Input!$P$69-Input!$P$103)/A29taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset29","v":0},null,null,null,{"$f":"-SUM(G464:G476)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M464:M476), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N464:N476), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O464:O476), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P464:P476), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q464:Q476), 0)","v":0}]
[null,{"$f":"Asset30","v":0},null,"Initial Asset Base",null,null,{"$f":"IF(G$3>A30taxremlife,A30taxvalue-SUM($F478:F478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(H$3>A30taxremlife,A30taxvalue-SUM($F478:G478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(I$3>A30taxremlife,A30taxvalue-SUM($F478:H478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(J$3>A30taxremlife,A30taxvalue-SUM($F478:I478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(K$3>A30taxremlife,A30taxvalue-SUM($F478:J478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(L$3>A30taxremlife,A30taxvalue-SUM($F478:K478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(M$3>A30taxremlife,A30taxvalue-SUM($F478:L478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(N$3>A30taxremlife,A30taxvalue-SUM($F478:M478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(O$3>A30taxremlife,A30taxvalue-SUM($F478:N478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(P$3>A30taxremlife,A30taxvalue-SUM($F478:O478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0},{"$f":"IF(Q$3>A30taxremlife,A30taxvalue-SUM($F478:P478),IF(A30taxremlife=\"N/A\",\"n/a\",A30taxvalue/A30taxremlife))","v":0}]
[null,null,null,"Capex in year",0]
[null,null,null,null,1,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(H$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:G480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:H480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:I480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:J480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:K480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:L480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:M480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:N480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:O480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E480),(Input!$G$70-Input!$G$104)-SUM($G480:P480),(Input!$G$70-Input!$G$104)/A30taxstdlife))","v":0}]
[null,null,null,null,2,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(I$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:H481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:I481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:J481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:K481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:L481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:M481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:N481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:O481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E481),(Input!$H$70-Input!$H$104)-SUM($H481:P481),(Input!$H$70-Input!$H$104)/A30taxstdlife))","v":0}]
[null,null,null,null,3,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(J$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:I482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:J482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:K482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:L482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:M482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:N482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:O482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E482),(Input!$I$70-Input!$I$104)-SUM($I482:P482),(Input!$I$70-Input!$I$104)/A30taxstdlife))","v":0}]
[null,null,null,null,4,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(K$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:J483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:K483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:L483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:M483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:N483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:O483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E483),(Input!$J$70-Input!$J$104)-SUM($J483:P483),(Input!$J$70-Input!$J$104)/A30taxstdlife))","v":0}]
[null,null,null,null,5,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(L$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:K484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:L484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:M484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:N484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:O484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E484),(Input!$K$70-Input!$K$104)-SUM($K484:P484),(Input!$K$70-Input!$K$104)/A30taxstdlife))","v":0}]
[null,null,null,null,6,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(M$3>(A30taxstdlife+$E485),(Input!$L$70-Input!$L$104)-SUM($L485:L485),(Input!$L$70-Input!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E485),(Input!$L$70-Input!$L$104)-SUM($L485:M485),(Input!$L$70-Input!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E485),(Input!$L$70-Input!$L$104)-SUM($L485:N485),(Input!$L$70-Input!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E485),(Input!$L$70-Input!$L$104)-SUM($L485:O485),(Input!$L$70-Input!$L$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E485),(Input!$L$70-Input!$L$104)-SUM($L485:P485),(Input!$L$70-Input!$L$104)/A30taxstdlife))","v":0}]
[null,null,null,null,7,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(N$3>(A30taxstdlife+$E486),(Input!$M$70-Input!$M$104)-SUM($M486:M486),(Input!$M$70-Input!$M$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E486),(Input!$M$70-Input!$M$104)-SUM($M486:N486),(Input!$M$70-Input!$M$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E486),(Input!$M$70-Input!$M$104)-SUM($M486:O486),(Input!$M$70-Input!$M$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E486),(Input!$M$70-Input!$M$104)-SUM($M486:P486),(Input!$M$70-Input!$M$104)/A30taxstdlife))","v":0}]
[null,null,null,null,8,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(O$3>(A30taxstdlife+$E487),(Input!$N$70-Input!$N$104)-SUM($N487:N487),(Input!$N$70-Input!$N$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E487),(Input!$N$70-Input!$N$104)-SUM($N487:O487),(Input!$N$70-Input!$N$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E487),(Input!$N$70-Input!$N$104)-SUM($N487:P487),(Input!$N$70-Input!$N$104)/A30taxstdlife))","v":0}]
[null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(P$3>(A30taxstdlife+$E488),(Input!$O$70-Input!$O$104)-SUM($O488:O488),(Input!$O$70-Input!$O$104)/A30taxstdlife))","v":0},{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E488),(Input!$O$70-Input!$O$104)-SUM($O488:P488),(Input!$O$70-Input!$O$104)/A30taxstdlife))","v":0}]
[null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A30taxstdlife=\"n/a\",\"n/a\",IF(Q$3>(A30taxstdlife+$E489),(Input!$P$70-Input!$P$104)-SUM($P489:P489),(Input!$P$70-Input!$P$104)/A30taxstdlife))","v":0}]
[null,null,null,null,11]
[null,null,{"$f":"Asset30","v":0},null,null,null,{"$f":"-SUM(G478:G490)","v":0},0,0,0,0,0,{"$f":"IF(Input!M173>0, -SUM(M478:M490), 0)","v":0},{"$f":"IF(Input!N173>0, -SUM(N478:N490), 0)","v":0},{"$f":"IF(Input!O173>0, -SUM(O478:O490), 0)","v":0},{"$f":"IF(Input!P173>0, -SUM(P478:P490), 0)","v":0},{"$f":"IF(Input!Q173>0, -SUM(Q478:Q490), 0)","v":0}]